	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	£6,475	£6,702	£10,900	£12,545	£13,297	£49,918
Net Return	£8,619	£8,964	£13,369	£15,226	£16,241	£62,418
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	24%	27%	29%	110%