	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£8,300	£8,367	£8,426	£8,497	£8,570	£42,161
Profit Before Tax	£3,220	£3,326	£3,442	£3,668	£3,899	£17,554
Profit After Tax	£2,608	£2,694	£2,788	£2,971	£3,158	£14,219
Change In Property Value	£4,000	£6,560	£9,381	£10,796	£7,629	£38,367
Net Return	£6,608	£9,254	£12,169	£13,767	£10,787	£52,586
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	19%	25%	28%	22%	107%