	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£7,311	£7,340	£7,367	£7,406	£7,446	£36,872
Profit Before Tax	£3,693	£3,829	£3,969	£4,214	£4,465	£20,169
Profit After Tax	£2,991	£3,101	£3,215	£3,413	£3,616	£16,336
Change In Property Value	£4,438	£7,278	£10,407	£11,977	£8,464	£42,563
Net Return	£7,428	£10,379	£13,622	£15,390	£12,080	£58,900
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	109%