	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,532	£11,763	£12,057	£12,358	£12,667	£60,377
Total Expenses	£9,033	£9,067	£9,107	£9,149	£9,190	£45,546
Profit Before Tax	£2,499	£2,695	£2,949	£3,210	£3,477	£14,830
Profit After Tax	£2,024	£2,183	£2,389	£2,600	£2,816	£12,013
Change In Property Value	£5,580	£5,747	£9,866	£12,432	£13,178	£46,803
Net Return	£7,604	£7,931	£12,255	£15,031	£15,994	£58,815
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	21%	26%	28%	103%