	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£8,794	£8,822	£8,862	£8,903	£8,951	£44,332
Profit Before Tax	£2,727	£2,871	£3,123	£3,382	£3,703	£15,804
Profit After Tax	£2,208	£2,325	£2,530	£2,739	£2,999	£12,801
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£5,808	£5,997	£10,020	£12,477	£13,224	£47,527
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	23%	24%	86%