	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	£7,418	£7,447	£7,475	£7,514	£7,555	£37,409
Profit Before Tax	£3,862	£4,002	£4,146	£4,397	£4,655	£21,062
Profit After Tax	£3,128	£3,242	£3,358	£3,562	£3,770	£17,060
Change In Property Value	£4,499	£8,300	£10,601	£12,201	£8,622	£44,223
Net Return	£7,627	£11,542	£13,960	£15,763	£12,392	£61,283
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	23%	111%