	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,604	£11,778	£11,955	£12,254	£12,560	£60,150
Total Expenses	£7,613	£7,643	£7,671	£7,711	£7,752	£38,389
Profit Before Tax	£3,991	£4,135	£4,284	£4,543	£4,808	£21,761
Profit After Tax	£3,233	£3,350	£3,470	£3,680	£3,894	£17,626
Change In Property Value	£4,625	£8,533	£10,899	£12,543	£8,864	£45,464
Net Return	£7,858	£11,883	£14,369	£16,223	£12,758	£63,091
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	23%	112%