	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,592	£11,824	£12,060	£12,362	£12,671	£60,509
Total Expenses	£7,772	£7,808	£7,842	£7,883	£7,924	£39,229
Profit Before Tax	£3,820	£4,016	£4,218	£4,479	£4,747	£21,279
Profit After Tax	£3,094	£3,253	£3,417	£3,628	£3,845	£17,236
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£8,794	£13,038	£15,746	£16,697	£15,389	£69,663
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	29%	26%	119%