	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,349	£11,633	£11,923	£57,102
Total Expenses	£7,765	£7,832	£7,890	£7,960	£8,032	£39,478
Profit Before Tax	£3,251	£3,349	£3,459	£3,673	£3,892	£17,624
Profit After Tax	£2,633	£2,713	£2,802	£2,975	£3,152	£14,275
Change In Property Value	£4,349	£8,211	£9,451	£10,018	£7,964	£39,992
Net Return	£6,982	£10,924	£12,253	£12,993	£11,116	£54,268
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	122%