	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,844	£12,022	£12,202	£12,507	£12,820	£61,394
Total Expenses	£8,332	£8,400	£8,459	£8,532	£8,605	£42,329
Profit Before Tax	£3,512	£3,621	£3,743	£3,976	£4,214	£19,066
Profit After Tax	£2,844	£2,933	£3,032	£3,220	£3,414	£15,443
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£7,644	£11,997	£13,463	£14,278	£12,204	£59,588
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	24%	27%	29%	25%	122%