	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£10,978	£11,253	£11,534	£55,236
Total Expenses	£7,034	£7,062	£7,089	£7,127	£7,165	£35,477
Profit Before Tax	£3,622	£3,754	£3,889	£4,126	£4,368	£19,760
Profit After Tax	£2,934	£3,040	£3,150	£3,342	£3,538	£16,005
Change In Property Value	£4,249	£7,839	£10,012	£11,523	£8,143	£41,766
Net Return	£7,183	£10,879	£13,162	£14,865	£11,681	£57,771
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	22%	111%