	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£6,588	£6,617	£6,644	£6,682	£6,722	£33,252
Profit Before Tax	£4,416	£4,553	£4,693	£4,938	£5,188	£23,788
Profit After Tax	£3,577	£3,688	£3,801	£4,000	£4,203	£19,268
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£9,002	£12,511	£13,956	£14,764	£13,711	£63,944
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	19%	26%	29%	31%	29%	135%