	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£7,480	£7,510	£7,538	£7,579	£7,621	£37,728
Profit Before Tax	£4,401	£4,548	£4,701	£4,966	£5,237	£23,853
Profit After Tax	£3,564	£3,684	£3,808	£4,022	£4,242	£19,321
Change In Property Value	£6,300	£10,247	£11,793	£12,500	£11,042	£51,882
Net Return	£9,864	£13,931	£15,601	£16,523	£15,284	£71,203
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	28%	129%