	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,820	£11,997	£12,177	£12,482	£12,794	£61,270
Total Expenses	£9,520	£9,588	£9,647	£9,719	£9,793	£48,269
Profit Before Tax	£2,300	£2,409	£2,530	£2,762	£3,000	£13,001
Profit After Tax	£1,863	£1,951	£2,049	£2,237	£2,430	£10,531
Change In Property Value	£5,910	£11,160	£12,844	£13,615	£10,824	£54,353
Net Return	£7,773	£13,111	£14,894	£15,852	£13,254	£64,884
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%