	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,712	£11,888	£12,185	£12,489	£12,864	£61,138
Total Expenses	£9,718	£9,781	£9,854	£9,928	£10,008	£49,289
Profit Before Tax	£1,994	£2,107	£2,331	£2,561	£2,856	£11,849
Profit After Tax	£1,615	£1,706	£1,888	£2,075	£2,313	£9,598
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£7,390	£7,683	£11,610	£13,263	£14,173	£54,120
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%