	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,928	£12,167	£12,410	£12,720	£13,038	£62,263
Total Expenses	£6,809	£6,845	£6,880	£6,921	£6,964	£34,418
Profit Before Tax	£5,119	£5,322	£5,530	£5,799	£6,075	£27,845
Profit After Tax	£4,147	£4,310	£4,480	£4,697	£4,920	£22,554
Change In Property Value	£4,770	£8,189	£10,318	£10,937	£9,661	£43,873
Net Return	£8,917	£12,499	£14,797	£15,634	£14,581	£66,428
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	17%	23%	28%	29%	27%	124%