	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,532	£11,705	£11,881	£12,178	£12,482	£59,777
Total Expenses	£7,638	£7,668	£7,695	£7,736	£7,777	£38,513
Profit Before Tax	£3,894	£4,037	£4,185	£4,442	£4,705	£21,264
Profit After Tax	£3,154	£3,270	£3,390	£3,598	£3,811	£17,224
Change In Property Value	£4,650	£7,626	£10,905	£12,551	£8,869	£44,601
Net Return	£7,804	£10,896	£14,295	£16,149	£12,681	£61,825
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	109%