	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,210	£12,515	£12,891	£61,264
Total Expenses	£8,418	£8,447	£8,488	£8,529	£8,578	£42,461
Profit Before Tax	£3,318	£3,465	£3,722	£3,986	£4,313	£18,803
Profit After Tax	£2,687	£2,806	£3,015	£3,228	£3,493	£15,230
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£5,237	£5,395	£9,145	£11,385	£12,965	£44,127
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	10%	10%	18%	22%	25%	85%