	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£8,398	£8,427	£8,467	£8,508	£8,556	£42,357
Profit Before Tax	£3,158	£3,302	£3,555	£3,815	£4,137	£17,967
Profit After Tax	£2,558	£2,675	£2,880	£3,090	£3,351	£14,553
Change In Property Value	£5,948	£6,156	£10,013	£11,524	£12,216	£45,857
Net Return	£8,506	£8,831	£12,893	£14,614	£15,566	£60,410
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%