	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,844	£12,022	£12,322	£12,630	£13,009	£61,827
Total Expenses	£9,532	£9,596	£9,669	£9,744	£9,824	£48,366
Profit Before Tax	£2,312	£2,425	£2,653	£2,886	£3,185	£13,461
Profit After Tax	£1,872	£1,965	£2,149	£2,338	£2,580	£10,904
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,672	£6,909	£11,485	£13,083	£13,969	£52,118
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%