	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£9,498	£9,561	£9,633	£9,707	£9,787	£48,187
Profit Before Tax	£2,022	£2,132	£2,352	£2,577	£2,866	£11,949
Profit After Tax	£1,638	£1,727	£1,905	£2,088	£2,322	£9,679
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,436	£6,669	£11,238	£12,829	£13,708	£50,880
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%