	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,787	£12,082	£12,384	£12,693	£60,502
Total Expenses	£8,599	£8,633	£8,674	£8,715	£8,756	£43,377
Profit Before Tax	£2,957	£3,154	£3,408	£3,669	£3,937	£17,126
Profit After Tax	£2,395	£2,555	£2,761	£2,972	£3,189	£13,872
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£7,645	£7,962	£12,044	£14,668	£15,587	£57,907
Return From Rental Income (%)	4%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	23%	27%	29%	108%