	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£9,935	£9,999	£10,072	£10,147	£10,228	£50,381
Profit Before Tax	£1,969	£2,084	£2,312	£2,547	£2,847	£11,759
Profit After Tax	£1,595	£1,688	£1,873	£2,063	£2,306	£9,525
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,695	£6,941	£11,793	£13,480	£14,408	£53,315
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	103%