	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£8,830	£8,859	£8,900	£8,942	£8,990	£44,520
Profit Before Tax	£3,051	£3,199	£3,460	£3,727	£4,058	£17,495
Profit After Tax	£2,471	£2,591	£2,803	£3,019	£3,287	£14,171
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£8,771	£9,112	£13,408	£15,224	£16,225	£62,740
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%