	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£11,905	£12,203	£12,508	£59,902
Total Expenses	£6,964	£6,994	£7,022	£7,062	£7,104	£35,147
Profit Before Tax	£4,592	£4,735	£4,883	£5,141	£5,404	£24,755
Profit After Tax	£3,719	£3,835	£3,955	£4,164	£4,378	£20,051
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£9,494	£13,228	£14,765	£15,622	£14,499	£67,609
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	19%	26%	29%	31%	29%	134%