	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£9,898	£9,962	£10,034	£10,108	£10,188	£50,189
Profit Before Tax	£1,658	£1,768	£1,989	£2,215	£2,505	£10,134
Profit After Tax	£1,343	£1,432	£1,611	£1,794	£2,029	£8,209
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£6,441	£6,683	£11,527	£13,207	£14,127	£51,986
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	100%