	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,364	£11,534	£11,823	£12,118	£12,482	£59,322
Total Expenses	£9,484	£9,547	£9,619	£9,693	£9,772	£48,115
Profit Before Tax	£1,880	£1,987	£2,204	£2,426	£2,710	£11,206
Profit After Tax	£1,522	£1,609	£1,785	£1,965	£2,195	£9,077
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,322	£6,553	£11,121	£12,710	£13,585	£50,291
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%