	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,138	£11,361	£11,645	£11,936	£57,001
Total Expenses	£7,596	£7,668	£7,732	£7,802	£7,874	£38,672
Profit Before Tax	£3,324	£3,470	£3,630	£3,843	£4,063	£18,329
Profit After Tax	£2,692	£2,811	£2,940	£3,113	£3,291	£14,847
Change In Property Value	£4,200	£7,210	£9,085	£9,630	£8,506	£38,630
Net Return	£6,892	£10,021	£12,024	£12,743	£11,797	£53,477
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	21%	25%	27%	25%	113%