	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,676	£11,851	£12,147	£12,451	£12,825	£60,950
Total Expenses	£9,514	£9,577	£9,650	£9,724	£9,804	£48,268
Profit Before Tax	£2,162	£2,274	£2,498	£2,727	£3,021	£12,682
Profit After Tax	£1,752	£1,842	£2,023	£2,209	£2,447	£10,272
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£6,550	£6,784	£11,356	£12,950	£13,833	£51,474
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%