	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,064	£11,285	£11,567	£11,857	£12,153	£57,926
Total Expenses	£9,038	£9,106	£9,177	£9,250	£9,322	£45,893
Profit Before Tax	£2,026	£2,179	£2,390	£2,607	£2,831	£12,033
Profit After Tax	£1,641	£1,765	£1,936	£2,111	£2,293	£9,747
Change In Property Value	£4,485	£4,620	£7,930	£9,992	£10,592	£37,618
Net Return	£6,126	£6,385	£9,866	£12,104	£12,885	£47,365
Return From Rental Income (%)	3%	4%	4%	4%	5%	19%
Total Net Return (%)	12%	13%	20%	24%	26%	94%