	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,616	£11,848	£12,144	£12,448	£59,444
Total Expenses	£7,109	£7,144	£7,177	£7,217	£7,258	£35,905
Profit Before Tax	£4,279	£4,472	£4,671	£4,927	£5,189	£23,539
Profit After Tax	£3,466	£3,622	£3,783	£3,991	£4,203	£19,066
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£8,566	£12,377	£14,815	£15,684	£14,532	£65,975
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	24%	28%	30%	28%	127%