	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	£8,660	£8,728	£8,787	£8,860	£8,934	£43,969
Profit Before Tax	£3,244	£3,355	£3,477	£3,711	£3,951	£17,737
Profit After Tax	£2,628	£2,717	£2,816	£3,006	£3,200	£14,367
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£6,028	£9,653	£11,833	£12,473	£10,159	£50,146
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	12%	19%	23%	24%	20%	96%