	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	£7,160	£7,191	£7,219	£7,260	£7,302	£36,132
Profit Before Tax	£4,744	£4,892	£5,045	£5,310	£5,583	£25,574
Profit After Tax	£3,843	£3,963	£4,086	£4,301	£4,522	£20,715
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£8,943	£13,593	£15,170	£16,050	£13,862	£67,618
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	26%	29%	31%	27%	130%