	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,340	£11,510	£11,683	£11,975	£12,274	£58,782
Total Expenses	£7,426	£7,455	£7,483	£7,522	£7,563	£37,448
Profit Before Tax	£3,915	£4,055	£4,200	£4,453	£4,711	£21,334
Profit After Tax	£3,171	£3,285	£3,402	£3,607	£3,816	£17,280
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£6,771	£10,629	£12,949	£13,631	£11,184	£55,164
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%