	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,640	£11,815	£11,992	£12,292	£12,599	£60,337
Total Expenses	£7,423	£7,453	£7,481	£7,522	£7,563	£37,443
Profit Before Tax	£4,217	£4,361	£4,511	£4,770	£5,036	£22,894
Profit After Tax	£3,416	£3,533	£3,654	£3,864	£4,079	£18,544
Change In Property Value	£5,370	£10,140	£11,671	£12,371	£9,835	£49,387
Net Return	£8,786	£13,673	£15,324	£16,234	£13,914	£67,931
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%