	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,216	£12,460	£12,771	£13,091	£62,513
Total Expenses	£7,811	£7,847	£7,882	£7,924	£7,966	£39,430
Profit Before Tax	£4,165	£4,368	£4,578	£4,848	£5,124	£23,083
Profit After Tax	£3,374	£3,538	£3,708	£3,927	£4,151	£18,698
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£9,074	£13,323	£16,037	£16,996	£15,695	£71,125
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	23%	27%	29%	27%	122%