	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£8,000	£8,029	£8,069	£8,110	£8,157	£40,364
Profit Before Tax	£3,520	£3,664	£3,916	£4,175	£4,496	£19,772
Profit After Tax	£2,851	£2,968	£3,172	£3,382	£3,642	£16,015
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£8,451	£8,764	£12,599	£14,231	£15,142	£59,187
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	18%	26%	29%	31%	121%