	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,844	£12,081	£12,322	£12,631	£12,946	£61,824
Total Expenses	£7,637	£7,673	£7,707	£7,749	£7,791	£38,557
Profit Before Tax	£4,207	£4,408	£4,615	£4,882	£5,155	£23,268
Profit After Tax	£3,408	£3,570	£3,738	£3,954	£4,176	£18,847
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£8,958	£13,098	£15,743	£16,679	£15,416	£69,894
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	123%