	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£7,968	£7,996	£8,035	£8,075	£8,122	£40,195
Profit Before Tax	£3,228	£3,368	£3,613	£3,864	£4,176	£18,249
Profit After Tax	£2,615	£2,728	£2,927	£3,130	£3,382	£14,782
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£8,215	£8,524	£12,353	£13,979	£14,883	£57,954
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	29%	30%	118%