	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,376	£11,547	£11,835	£12,131	£58,098
Total Expenses	£8,671	£8,738	£8,796	£8,867	£8,939	£44,010
Profit Before Tax	£2,537	£2,638	£2,751	£2,969	£3,193	£14,088
Profit After Tax	£2,055	£2,137	£2,228	£2,405	£2,586	£11,411
Change In Property Value	£5,175	£9,772	£11,247	£11,922	£9,478	£47,593
Net Return	£7,230	£11,909	£13,475	£14,326	£12,064	£59,004
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%