	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,236	£11,461	£11,748	£12,041	£57,502
Total Expenses	£7,767	£7,839	£7,902	£7,973	£8,045	£39,526
Profit Before Tax	£3,249	£3,397	£3,559	£3,775	£3,996	£17,976
Profit After Tax	£2,632	£2,752	£2,882	£3,057	£3,237	£14,560
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£6,982	£10,219	£12,291	£13,031	£12,047	£54,571
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	27%	25%	112%