	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	£9,290	£9,353	£9,425	£9,498	£9,577	£47,142
Profit Before Tax	£2,110	£2,218	£2,436	£2,659	£2,944	£12,367
Profit After Tax	£1,709	£1,797	£1,973	£2,154	£2,385	£10,017
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£6,359	£6,586	£11,017	£12,563	£13,418	£49,944
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%