	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,484	£11,714	£12,007	£12,307	£12,614	£60,125
Total Expenses	£9,504	£9,539	£9,579	£9,620	£9,661	£47,902
Profit Before Tax	£1,980	£2,175	£2,428	£2,687	£2,953	£12,224
Profit After Tax	£1,604	£1,762	£1,967	£2,177	£2,392	£9,901
Change In Property Value	£5,940	£6,118	£10,503	£13,234	£14,028	£49,822
Net Return	£7,544	£7,880	£12,470	£15,410	£16,420	£59,724
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	19%	23%	24%	89%