	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,140	£12,444	£12,755	£61,083
Total Expenses	£7,792	£7,822	£7,850	£7,891	£7,933	£39,287
Profit Before Tax	£3,992	£4,139	£4,290	£4,553	£4,822	£21,796
Profit After Tax	£3,234	£3,353	£3,475	£3,688	£3,906	£17,655
Change In Property Value	£6,650	£10,816	£12,448	£13,195	£11,655	£54,764
Net Return	£9,884	£14,168	£15,923	£16,883	£15,561	£72,419
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	29%	27%	125%