	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	£9,516	£9,579	£9,652	£9,726	£9,806	£48,278
Profit Before Tax	£2,160	£2,272	£2,496	£2,725	£3,019	£12,672
Profit After Tax	£1,750	£1,840	£2,022	£2,207	£2,445	£10,264
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,550	£6,784	£11,357	£12,952	£13,835	£51,479
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%