	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£10,978	£11,253	£11,534	£55,236
Total Expenses	£7,035	£7,064	£7,090	£7,128	£7,167	£35,485
Profit Before Tax	£3,621	£3,752	£3,888	£4,124	£4,367	£19,752
Profit After Tax	£2,933	£3,039	£3,149	£3,341	£3,537	£15,999
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£7,183	£10,880	£13,164	£14,867	£11,682	£57,777
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	22%	111%