	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,772	£12,007	£12,248	£12,554	£12,868	£61,448
Total Expenses	£7,971	£8,045	£8,110	£8,182	£8,256	£40,565
Profit Before Tax	£3,801	£3,963	£4,138	£4,371	£4,611	£20,884
Profit After Tax	£3,079	£3,210	£3,352	£3,541	£3,735	£16,916
Change In Property Value	£4,470	£7,674	£9,669	£10,249	£9,053	£41,114
Net Return	£7,549	£10,883	£13,020	£13,790	£12,788	£58,030
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	15%	22%	26%	27%	25%	115%