	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	£9,091	£9,154	£9,226	£9,300	£9,379	£46,150
Profit Before Tax	£2,309	£2,417	£2,634	£2,857	£3,143	£13,359
Profit After Tax	£1,870	£1,957	£2,134	£2,314	£2,546	£10,821
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,370	£6,592	£10,886	£12,387	£13,223	£49,459
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%