	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,652	£11,827	£12,004	£12,304	£12,612	£60,399
Total Expenses	£7,618	£7,648	£7,676	£7,716	£7,757	£38,414
Profit Before Tax	£4,034	£4,179	£4,329	£4,588	£4,854	£21,985
Profit After Tax	£3,268	£3,385	£3,506	£3,717	£3,932	£17,808
Change In Property Value	£3,700	£7,548	£9,812	£10,303	£7,573	£38,936
Net Return	£6,968	£10,933	£13,319	£14,020	£11,505	£56,744
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	20%	100%