	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,386	£11,671	£11,962	£57,289
Total Expenses	£7,075	£7,104	£7,131	£7,170	£7,210	£35,690
Profit Before Tax	£3,977	£4,114	£4,255	£4,501	£4,753	£21,599
Profit After Tax	£3,221	£3,332	£3,447	£3,646	£3,850	£17,495
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£6,621	£10,268	£12,463	£13,113	£10,808	£53,274
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	13%	20%	24%	25%	21%	102%