	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,118	£12,421	£12,731	£13,049	£62,199
Total Expenses	£8,830	£8,865	£8,906	£8,948	£8,990	£44,538
Profit Before Tax	£3,051	£3,253	£3,515	£3,783	£4,059	£17,660
Profit After Tax	£2,471	£2,635	£2,847	£3,064	£3,288	£14,305
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£7,871	£8,197	£12,395	£15,095	£16,040	£59,598
Return From Rental Income (%)	4%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	23%	27%	29%	108%