	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,264	£12,570	£12,885	£61,705
Total Expenses	£7,321	£7,351	£7,380	£7,421	£7,463	£36,936
Profit Before Tax	£4,583	£4,731	£4,884	£5,150	£5,422	£24,769
Profit After Tax	£3,712	£3,832	£3,956	£4,171	£4,392	£20,063
Change In Property Value	£6,125	£9,962	£11,465	£12,153	£10,735	£50,440
Net Return	£9,837	£13,794	£15,421	£16,324	£15,127	£70,504
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	18%	26%	29%	31%	28%	132%