	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	£7,637	£7,667	£7,695	£7,736	£7,778	£38,514
Profit Before Tax	£4,207	£4,355	£4,507	£4,771	£5,041	£22,881
Profit After Tax	£3,408	£3,527	£3,650	£3,864	£4,084	£18,533
Change In Property Value	£4,625	£7,585	£10,847	£12,483	£8,822	£44,362
Net Return	£8,033	£11,112	£14,497	£16,348	£12,905	£62,895
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	14%	20%	26%	29%	23%	111%