	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,628	£11,919	£12,217	£12,522	£59,685
Total Expenses	£9,178	£9,213	£9,252	£9,293	£9,334	£46,271
Profit Before Tax	£2,222	£2,415	£2,666	£2,924	£3,188	£13,415
Profit After Tax	£1,800	£1,957	£2,160	£2,368	£2,582	£10,866
Change In Property Value	£5,700	£5,871	£10,079	£12,699	£13,461	£47,809
Net Return	£7,500	£7,828	£12,238	£15,067	£16,043	£58,675
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	21%	26%	27%	101%