	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,968	£11,133	£11,300	£11,582	£11,872	£56,854
Total Expenses	£7,227	£7,256	£7,283	£7,322	£7,362	£36,451
Profit Before Tax	£3,741	£3,876	£4,016	£4,260	£4,510	£20,403
Profit After Tax	£3,030	£3,140	£3,253	£3,451	£3,653	£16,526
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£7,405	£11,212	£13,563	£15,316	£12,038	£59,533
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	23%	111%