	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,383	£11,611	£11,901	£12,199	£58,254
Total Expenses	£7,781	£7,854	£7,917	£7,988	£8,061	£39,602
Profit Before Tax	£3,379	£3,530	£3,693	£3,913	£4,138	£18,652
Profit After Tax	£2,737	£2,859	£2,992	£3,169	£3,352	£15,108
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£7,087	£10,326	£12,401	£13,143	£12,162	£55,119
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	21%	25%	27%	25%	113%