	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,156	£12,338	£12,646	£12,963	£62,079
Total Expenses	£7,811	£7,841	£7,870	£7,911	£7,953	£39,386
Profit Before Tax	£4,165	£4,314	£4,468	£4,735	£5,009	£22,692
Profit After Tax	£3,374	£3,495	£3,619	£3,836	£4,057	£18,381
Change In Property Value	£6,650	£10,816	£12,448	£13,195	£11,655	£54,764
Net Return	£10,024	£14,310	£16,067	£17,030	£15,713	£73,145
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%