	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,695	£8,758	£8,829	£8,903	£8,982	£44,167
Profit Before Tax	£2,706	£2,813	£3,031	£3,254	£3,539	£15,343
Profit After Tax	£2,191	£2,279	£2,455	£2,636	£2,867	£12,428
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£6,391	£6,605	£10,624	£12,037	£12,833	£48,490
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%