	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,140	£12,444	£12,755	£61,083
Total Expenses	£7,792	£7,822	£7,850	£7,891	£7,933	£39,287
Profit Before Tax	£3,992	£4,139	£4,290	£4,553	£4,822	£21,796
Profit After Tax	£3,234	£3,353	£3,475	£3,688	£3,906	£17,655
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£7,034	£11,105	£13,553	£14,269	£11,683	£57,644
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%