	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£9,573	£9,602	£9,641	£9,682	£9,729	£48,227
Profit Before Tax	£1,827	£1,969	£2,219	£2,475	£2,792	£11,283
Profit After Tax	£1,480	£1,595	£1,797	£2,005	£2,262	£9,139
Change In Property Value	£3,999	£4,079	£8,321	£10,817	£11,358	£38,575
Net Return	£5,479	£5,674	£10,119	£12,822	£13,620	£47,714
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	17%	21%	22%	78%