	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,559	£11,732	£12,026	£12,326	£59,031
Total Expenses	£8,689	£8,756	£8,814	£8,886	£8,958	£44,103
Profit Before Tax	£2,699	£2,803	£2,918	£3,140	£3,368	£14,927
Profit After Tax	£2,186	£2,270	£2,363	£2,543	£2,728	£12,091
Change In Property Value	£5,175	£9,772	£11,247	£11,922	£9,478	£47,593
Net Return	£7,361	£12,042	£13,610	£14,465	£12,206	£59,684
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%