	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£7,444	£7,473	£7,501	£7,541	£7,582	£37,541
Profit Before Tax	£4,077	£4,220	£4,367	£4,624	£4,887	£22,174
Profit After Tax	£3,302	£3,418	£3,537	£3,745	£3,958	£17,961
Change In Property Value	£2,700	£6,395	£8,509	£9,880	£7,262	£34,746
Net Return	£6,002	£9,812	£12,047	£13,625	£11,220	£52,706
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	20%	96%