	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,592	£11,766	£11,942	£12,241	£12,547	£60,088
Total Expenses	£7,772	£7,802	£7,830	£7,871	£7,912	£39,187
Profit Before Tax	£3,820	£3,964	£4,112	£4,370	£4,635	£20,901
Profit After Tax	£3,094	£3,210	£3,331	£3,540	£3,754	£16,930
Change In Property Value	£4,750	£7,790	£11,140	£12,821	£9,060	£45,561
Net Return	£7,844	£11,000	£14,471	£16,361	£12,814	£62,490
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	14%	19%	25%	28%	22%	108%