	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,796	£11,973	£12,153	£12,456	£12,768	£61,146
Total Expenses	£8,113	£8,143	£8,171	£8,212	£8,254	£40,894
Profit Before Tax	£3,683	£3,830	£3,981	£4,244	£4,514	£20,252
Profit After Tax	£2,983	£3,102	£3,225	£3,438	£3,656	£16,404
Change In Property Value	£3,999	£8,158	£10,605	£11,136	£8,185	£42,083
Net Return	£6,982	£11,260	£13,830	£14,573	£11,841	£58,487
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	18%	23%	24%	19%	96%