	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£12,020	£12,260	£12,567	£12,881	£61,511
Total Expenses	£7,792	£7,828	£7,862	£7,903	£7,945	£39,330
Profit Before Tax	£3,992	£4,192	£4,398	£4,663	£4,936	£22,181
Profit After Tax	£3,234	£3,395	£3,562	£3,777	£3,998	£17,967
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£8,934	£13,180	£15,892	£16,846	£15,542	£70,394
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%