	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,386	£11,671	£11,962	£57,289
Total Expenses	£8,575	£8,642	£8,699	£8,770	£8,841	£43,527
Profit Before Tax	£2,477	£2,576	£2,687	£2,901	£3,121	£13,762
Profit After Tax	£2,006	£2,087	£2,176	£2,350	£2,528	£11,147
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£7,106	£11,717	£13,260	£14,099	£11,868	£58,051
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	14%	23%	26%	27%	23%	112%