	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,559	£11,732	£12,026	£12,326	£59,031
Total Expenses	£8,607	£8,674	£8,732	£8,804	£8,876	£43,693
Profit Before Tax	£2,781	£2,885	£3,000	£3,222	£3,450	£15,338
Profit After Tax	£2,253	£2,337	£2,430	£2,610	£2,794	£12,423
Change In Property Value	£2	£3,399	£6,067	£8,074	£5,625	£23,167
Net Return	£2,254	£5,736	£8,497	£10,684	£8,419	£35,590
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	21%	16%	68%