	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,376	£11,547	£11,835	£12,131	£58,098
Total Expenses	£7,734	£7,763	£7,791	£7,830	£7,870	£38,988
Profit Before Tax	£3,474	£3,613	£3,756	£4,005	£4,261	£19,109
Profit After Tax	£2,814	£2,926	£3,042	£3,244	£3,451	£15,479
Change In Property Value	£4,750	£8,764	£11,193	£12,882	£9,104	£46,693
Net Return	£7,564	£11,690	£14,236	£16,127	£12,555	£62,172
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	107%