	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,156	£12,338	£12,646	£12,963	£62,079
Total Expenses	£7,811	£7,841	£7,870	£7,911	£7,953	£39,386
Profit Before Tax	£4,165	£4,314	£4,468	£4,735	£5,009	£22,692
Profit After Tax	£3,374	£3,495	£3,619	£3,836	£4,057	£18,381
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£7,174	£11,247	£13,697	£14,417	£11,835	£58,369
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	20%	101%