	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,213	£11,493	£11,781	£56,418
Total Expenses	£7,058	£7,087	£7,114	£7,152	£7,192	£35,603
Profit Before Tax	£3,826	£3,960	£4,099	£4,341	£4,589	£20,815
Profit After Tax	£3,099	£3,208	£3,320	£3,516	£3,717	£16,860
Change In Property Value	£4,250	£6,970	£9,967	£11,471	£8,106	£40,765
Net Return	£7,349	£10,178	£13,287	£14,987	£11,823	£57,625
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	20%	26%	29%	23%	111%