	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,872	£11,035	£11,201	£11,481	£11,768	£56,356
Total Expenses	£7,137	£7,166	£7,193	£7,231	£7,271	£35,999
Profit Before Tax	£3,735	£3,869	£4,008	£4,249	£4,497	£20,357
Profit After Tax	£3,025	£3,134	£3,246	£3,442	£3,642	£16,489
Change In Property Value	£4,313	£7,073	£10,114	£11,640	£8,226	£41,364
Net Return	£7,338	£10,206	£13,360	£15,082	£11,868	£57,853
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	110%