	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£6,768	£6,797	£6,824	£6,863	£6,904	£34,156
Profit Before Tax	£4,428	£4,567	£4,710	£4,959	£5,215	£23,880
Profit After Tax	£3,587	£3,699	£3,815	£4,017	£4,224	£19,342
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,117
Net Return	£9,187	£12,807	£14,298	£15,128	£14,039	£65,459
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	19%	26%	29%	31%	29%	134%