	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,508	£11,681	£11,856	£12,152	£12,456	£59,653
Total Expenses	£8,846	£8,913	£8,972	£9,043	£9,116	£44,889
Profit Before Tax	£2,662	£2,768	£2,884	£3,109	£3,340	£14,763
Profit After Tax	£2,156	£2,242	£2,336	£2,518	£2,705	£11,958
Change In Property Value	£5,310	£10,027	£11,540	£12,233	£9,725	£48,835
Net Return	£7,466	£12,269	£13,876	£14,751	£12,430	£60,793
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%