	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,383	£11,611	£11,901	£12,199	£58,254
Total Expenses	£7,408	£7,442	£7,475	£7,515	£7,555	£37,395
Profit Before Tax	£3,753	£3,941	£4,136	£4,386	£4,643	£20,859
Profit After Tax	£3,040	£3,192	£3,350	£3,553	£3,761	£16,896
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£8,440	£12,462	£15,030	£15,934	£14,698	£66,563
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%