	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	£6,300	£6,521	£10,605	£12,206	£12,938	£48,569
Net Return	£8,246	£8,579	£12,862	£14,665	£15,649	£60,000
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	16%	23%	27%	28%	109%