	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,091	£12,393	£12,703	£60,835
Total Expenses	£8,643	£8,711	£8,770	£8,842	£8,916	£43,882
Profit Before Tax	£3,093	£3,201	£3,321	£3,551	£3,787	£16,953
Profit After Tax	£2,505	£2,593	£2,690	£2,876	£3,068	£13,732
Change In Property Value	£5,950	£9,677	£11,138	£11,806	£10,429	£48,999
Net Return	£8,455	£12,270	£13,828	£14,682	£13,496	£62,731
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	24%	27%	28%	26%	121%