	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£8,758	£8,786	£8,825	£8,865	£8,911	£44,144
Profit Before Tax	£2,403	£2,542	£2,786	£3,036	£3,347	£14,113
Profit After Tax	£1,946	£2,059	£2,256	£2,459	£2,711	£11,431
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£5,546	£5,731	£9,747	£12,197	£12,936	£46,157
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	10%	18%	22%	24%	84%