	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,940	£12,119	£12,301	£12,608	£12,924	£61,892
Total Expenses	£7,888	£7,918	£7,947	£7,988	£8,030	£39,770
Profit Before Tax	£4,052	£4,201	£4,354	£4,621	£4,894	£22,122
Profit After Tax	£3,282	£3,403	£3,527	£3,743	£3,964	£17,919
Change In Property Value	£1,925	£5,833	£8,010	£9,372	£7,617	£32,758
Net Return	£5,207	£9,236	£11,537	£13,115	£11,581	£50,676
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	9%	16%	20%	22%	20%	86%