	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,420	£11,705	£11,998	£12,298	£58,617
Total Expenses	£8,563	£8,597	£8,636	£8,676	£8,717	£43,188
Profit Before Tax	£2,633	£2,823	£3,070	£3,322	£3,581	£15,429
Profit After Tax	£2,133	£2,287	£2,486	£2,691	£2,901	£12,498
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£7,383	£7,694	£11,769	£14,387	£15,299	£56,533
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	22%	27%	29%	106%