	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,298	£8,361	£8,433	£8,506	£8,585	£42,183
Profit Before Tax	£3,102	£3,210	£3,428	£3,651	£3,936	£17,327
Profit After Tax	£2,513	£2,600	£2,776	£2,957	£3,188	£14,035
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£6,413	£6,617	£10,362	£11,687	£12,442	£47,521
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	17%	26%	29%	31%	119%