	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,460	£11,689	£11,923	£12,221	£12,527	£59,820
Total Expenses	£7,811	£7,884	£7,949	£8,020	£8,094	£39,758
Profit Before Tax	£3,649	£3,805	£3,974	£4,201	£4,433	£20,062
Profit After Tax	£2,955	£3,082	£3,219	£3,403	£3,591	£16,250
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£7,305	£10,549	£12,628	£13,376	£12,401	£56,260
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	22%	26%	27%	25%	115%