	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	£8,099	£8,162	£8,234	£8,308	£8,387	£41,191
Profit Before Tax	£3,301	£3,409	£3,626	£3,849	£4,134	£18,318
Profit After Tax	£2,674	£2,761	£2,937	£3,118	£3,349	£14,838
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£6,424	£6,623	£10,231	£11,512	£12,247	£47,037
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	17%	17%	27%	30%	32%	122%