	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,559	£11,848	£12,144	£58,160
Total Expenses	£8,592	£8,659	£8,717	£8,787	£8,860	£43,614
Profit Before Tax	£2,628	£2,730	£2,842	£3,061	£3,285	£14,546
Profit After Tax	£2,129	£2,211	£2,302	£2,479	£2,661	£11,782
Change In Property Value	£5,950	£9,677	£11,138	£11,806	£10,429	£48,999
Net Return	£8,079	£11,888	£13,440	£14,285	£13,089	£60,781
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	16%	23%	26%	27%	25%	117%