	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,508	£11,681	£11,973	£12,272	£12,640	£60,073
Total Expenses	£9,387	£9,416	£9,456	£9,497	£9,545	£47,301
Profit Before Tax	£2,121	£2,264	£2,517	£2,775	£3,096	£12,772
Profit After Tax	£1,718	£1,834	£2,038	£2,248	£2,507	£10,345
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£6,593	£6,831	£11,258	£14,023	£16,059	£54,763
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	24%	27%	92%