	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,652	£11,827	£12,122	£12,426	£12,798	£60,825
Total Expenses	£9,005	£9,034	£9,074	£9,116	£9,164	£45,393
Profit Before Tax	£2,647	£2,793	£3,048	£3,310	£3,635	£15,432
Profit After Tax	£2,144	£2,262	£2,469	£2,681	£2,944	£12,500
Change In Property Value	£3,700	£3,774	£7,699	£10,009	£10,509	£35,691
Net Return	£5,844	£6,036	£10,168	£12,690	£13,453	£48,191
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%