	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,236	£11,517	£11,805	£12,100	£57,675
Total Expenses	£8,854	£8,923	£8,994	£9,066	£9,138	£44,975
Profit Before Tax	£2,162	£2,314	£2,524	£2,739	£2,962	£12,700
Profit After Tax	£1,751	£1,874	£2,044	£2,219	£2,399	£10,287
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£6,101	£6,355	£9,736	£11,910	£12,672	£46,773
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	13%	20%	24%	26%	96%