	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	£7,965	£8,032	£8,090	£8,161	£8,234	£40,482
Profit Before Tax	£3,435	£3,539	£3,654	£3,877	£4,105	£18,611
Profit After Tax	£2,783	£2,867	£2,960	£3,140	£3,325	£15,075
Change In Property Value	£4,499	£8,495	£9,777	£10,363	£8,239	£41,372
Net Return	£7,281	£11,361	£12,737	£13,503	£11,564	£56,447
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%