	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,340	£11,510	£11,798	£12,093	£12,456	£59,196
Total Expenses	£8,776	£8,804	£8,844	£8,884	£8,931	£44,238
Profit Before Tax	£2,565	£2,706	£2,954	£3,209	£3,525	£14,958
Profit After Tax	£2,077	£2,192	£2,393	£2,599	£2,855	£12,116
Change In Property Value	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£8,377	£8,712	£12,998	£14,805	£15,793	£60,685
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	24%	27%	29%	110%