	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,724	£11,900	£12,197	£12,502	£12,877	£61,201
Total Expenses	£8,616	£8,645	£8,685	£8,727	£8,775	£43,447
Profit Before Tax	£3,108	£3,255	£3,512	£3,776	£4,103	£17,754
Profit After Tax	£2,518	£2,637	£2,845	£3,058	£3,323	£14,381
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£8,643	£8,976	£13,155	£14,925	£15,902	£61,601
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	25%	28%	30%	115%