	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,787	£12,023	£12,323	£12,632	£60,321
Total Expenses	£6,964	£7,000	£7,034	£7,074	£7,116	£35,189
Profit Before Tax	£4,592	£4,787	£4,989	£5,249	£5,516	£25,132
Profit After Tax	£3,719	£3,877	£4,041	£4,252	£4,468	£20,357
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£8,669	£12,375	£14,748	£15,601	£14,493	£65,886
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	22%	26%	28%	26%	118%