	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,260	£12,566	£12,943	£61,514
Total Expenses	£9,217	£9,246	£9,286	£9,328	£9,376	£46,453
Profit Before Tax	£2,567	£2,715	£2,973	£3,238	£3,567	£15,061
Profit After Tax	£2,080	£2,199	£2,408	£2,623	£2,889	£12,199
Change In Property Value	£3,800	£3,876	£7,907	£10,279	£10,793	£36,655
Net Return	£5,880	£6,075	£10,315	£12,902	£13,682	£48,854
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	10%	10%	18%	22%	24%	84%