	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,940	£12,119	£12,301	£12,608	£12,924	£61,892
Total Expenses	£9,597	£9,665	£9,724	£9,796	£9,871	£48,653
Profit Before Tax	£2,343	£2,454	£2,577	£2,812	£3,053	£13,239
Profit After Tax	£1,898	£1,988	£2,087	£2,278	£2,473	£10,724
Change In Property Value	£5,970	£11,273	£12,975	£13,753	£10,934	£54,905
Net Return	£7,868	£13,261	£15,062	£16,031	£13,407	£65,629
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%