	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	£8,412	£8,442	£8,470	£8,510	£8,551	£42,386
Profit Before Tax	£3,144	£3,287	£3,435	£3,693	£3,957	£17,515
Profit After Tax	£2,546	£2,663	£2,783	£2,991	£3,205	£14,187
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£8,846	£14,559	£16,474	£17,504	£14,743	£72,127
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	113%