	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,420	£11,705	£11,998	£12,298	£58,617
Total Expenses	£9,468	£9,536	£9,608	£9,681	£9,753	£48,045
Profit Before Tax	£1,728	£1,884	£2,098	£2,317	£2,545	£10,572
Profit After Tax	£1,400	£1,526	£1,699	£1,877	£2,061	£8,564
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£6,200	£6,470	£10,187	£12,571	£13,397	£48,824
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	12%	19%	23%	25%	90%