	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,844	£12,081	£12,383	£12,692	£13,010	£62,010
Total Expenses	£9,532	£9,602	£9,675	£9,750	£9,824	£48,383
Profit Before Tax	£2,312	£2,479	£2,708	£2,943	£3,186	£13,627
Profit After Tax	£1,873	£2,008	£2,193	£2,384	£2,580	£11,038
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,335	£40,259
Net Return	£6,672	£6,952	£10,680	£13,077	£13,915	£51,297
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	13%	20%	24%	26%	95%