	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£7,250	£7,280	£7,307	£7,346	£7,386	£36,569
Profit Before Tax	£3,946	£4,084	£4,228	£4,477	£4,732	£21,466
Profit After Tax	£3,196	£3,308	£3,424	£3,626	£3,833	£17,388
Change In Property Value	£3,500	£7,140	£9,282	£9,746	£7,163	£36,831
Net Return	£6,696	£10,448	£12,706	£13,372	£10,996	£54,219
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	101%