	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£7,420	£7,449	£7,476	£7,516	£7,556	£37,417
Profit Before Tax	£3,861	£4,000	£4,145	£4,396	£4,653	£21,054
Profit After Tax	£3,127	£3,240	£3,357	£3,560	£3,769	£17,054
Change In Property Value	£4,500	£8,303	£10,604	£12,204	£8,624	£44,235
Net Return	£7,627	£11,543	£13,961	£15,765	£12,393	£61,289
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	23%	111%