	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	£8,599	£8,628	£8,668	£8,709	£8,756	£43,359
Profit Before Tax	£2,957	£3,102	£3,355	£3,614	£3,937	£16,965
Profit After Tax	£2,395	£2,512	£2,718	£2,928	£3,189	£13,742
Change In Property Value	£6,125	£6,339	£10,311	£11,866	£12,578	£47,220
Net Return	£8,520	£8,852	£13,028	£14,794	£15,767	£60,962
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	29%	114%