	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,616	£11,906	£12,204	£12,509	£59,623
Total Expenses	£8,384	£8,418	£8,458	£8,498	£8,540	£42,297
Profit Before Tax	£3,004	£3,198	£3,449	£3,705	£3,969	£17,326
Profit After Tax	£2,434	£2,590	£2,793	£3,001	£3,215	£14,034
Change In Property Value	£5,100	£5,253	£9,018	£11,362	£12,044	£42,777
Net Return	£7,534	£7,843	£11,811	£14,364	£15,259	£56,811
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	23%	28%	29%	109%