	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£11,905	£12,203	£12,508	£59,902
Total Expenses	£8,786	£8,854	£8,912	£8,984	£9,057	£44,593
Profit Before Tax	£2,770	£2,876	£2,993	£3,219	£3,451	£15,309
Profit After Tax	£2,244	£2,329	£2,424	£2,608	£2,795	£12,400
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£7,494	£12,243	£13,834	£14,702	£12,410	£60,683
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%