	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,745	£12,038	£12,339	£59,093
Total Expenses	£7,966	£8,033	£8,092	£8,163	£8,236	£40,490
Profit Before Tax	£3,434	£3,538	£3,653	£3,875	£4,103	£18,603
Profit After Tax	£2,781	£2,865	£2,959	£3,139	£3,324	£15,068
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£7,281	£11,363	£12,739	£13,506	£11,565	£56,454
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%