	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£8,768	£8,796	£8,835	£8,876	£8,922	£44,197
Profit Before Tax	£2,512	£2,653	£2,900	£3,153	£3,467	£14,686
Profit After Tax	£2,035	£2,149	£2,349	£2,554	£2,809	£11,896
Change In Property Value	£4,499	£4,611	£8,508	£10,866	£12,506	£40,990
Net Return	£6,534	£6,760	£10,857	£13,420	£15,315	£52,886
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	24%	28%	96%