	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,676	£11,851	£12,029	£12,330	£12,638	£60,524
Total Expenses	£8,316	£8,383	£8,442	£8,514	£8,587	£42,242
Profit Before Tax	£3,360	£3,468	£3,587	£3,816	£4,051	£18,282
Profit After Tax	£2,722	£2,809	£2,905	£3,091	£3,281	£14,808
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£7,522	£11,873	£13,337	£14,149	£12,072	£58,953
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%