	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,349	£11,633	£11,923	£57,102
Total Expenses	£8,555	£8,622	£8,680	£8,750	£8,821	£43,428
Profit Before Tax	£2,461	£2,559	£2,669	£2,883	£3,102	£13,675
Profit After Tax	£1,993	£2,073	£2,162	£2,335	£2,513	£11,076
Change In Property Value	£5,085	£9,602	£11,051	£11,714	£9,313	£46,766
Net Return	£7,078	£11,675	£13,213	£14,049	£11,825	£57,842
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	14%	23%	25%	27%	23%	112%