	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,916	£12,095	£12,276	£12,583	£12,898	£61,768
Total Expenses	£7,805	£7,835	£7,864	£7,905	£7,947	£39,355
Profit Before Tax	£4,111	£4,260	£4,413	£4,678	£4,951	£22,412
Profit After Tax	£3,330	£3,450	£3,574	£3,789	£4,010	£18,154
Change In Property Value	£4,750	£8,764	£11,193	£12,882	£9,104	£46,693
Net Return	£8,080	£12,214	£14,767	£16,672	£13,114	£64,847
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	23%	112%