	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,844	£12,081	£12,383	£12,692	£13,010	£62,010
Total Expenses	£9,024	£9,059	£9,100	£9,142	£9,185	£45,511
Profit Before Tax	£2,820	£3,021	£3,282	£3,550	£3,825	£16,499
Profit After Tax	£2,284	£2,447	£2,659	£2,876	£3,098	£13,364
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£7,834	£8,164	£12,472	£15,240	£16,205	£59,915
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	14%	22%	27%	29%	106%