	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£9,666	£9,729	£9,801	£9,874	£9,952	£49,022
Profit Before Tax	£1,554	£1,659	£1,872	£2,091	£2,372	£9,548
Profit After Tax	£1,258	£1,344	£1,517	£1,694	£1,921	£7,734
Change In Property Value	£4,949	£5,097	£9,625	£11,077	£11,742	£42,489
Net Return	£6,207	£6,441	£11,141	£12,771	£13,663	£50,223
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%