	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,208	£11,432	£11,661	£11,952	£12,251	£58,504
Total Expenses	£7,464	£7,537	£7,601	£7,672	£7,744	£38,018
Profit Before Tax	£3,744	£3,895	£4,060	£4,281	£4,507	£20,487
Profit After Tax	£3,032	£3,155	£3,289	£3,467	£3,651	£16,594
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£7,082	£10,108	£12,049	£12,753	£11,853	£53,845
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	22%	26%	28%	26%	118%