	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	£8,314	£8,382	£8,440	£8,512	£8,586	£42,234
Profit Before Tax	£3,362	£3,470	£3,589	£3,817	£4,052	£18,290
Profit After Tax	£2,723	£2,810	£2,907	£3,092	£3,282	£14,815
Change In Property Value	£4,799	£9,061	£10,429	£11,054	£8,788	£44,131
Net Return	£7,522	£11,872	£13,335	£14,146	£12,070	£58,946
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%