	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,544	£11,717	£12,010	£12,310	£12,680	£60,261
Total Expenses	£10,096	£10,159	£10,231	£10,305	£10,385	£51,175
Profit Before Tax	£1,448	£1,558	£1,779	£2,005	£2,295	£9,086
Profit After Tax	£1,173	£1,262	£1,441	£1,624	£1,859	£7,360
Change In Property Value	£4,374	£4,483	£8,271	£10,564	£12,159	£39,851
Net Return	£5,547	£5,745	£9,712	£12,189	£14,018	£47,211
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%