	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,472	£11,644	£11,819	£12,114	£12,417	£59,466
Total Expenses	£7,598	£7,628	£7,655	£7,695	£7,736	£38,313
Profit Before Tax	£3,874	£4,016	£4,163	£4,419	£4,681	£21,153
Profit After Tax	£3,138	£3,253	£3,372	£3,579	£3,791	£17,134
Change In Property Value	£3,699	£7,546	£9,810	£10,300	£7,571	£38,926
Net Return	£6,837	£10,799	£13,182	£13,879	£11,362	£56,060
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%