	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£7,250	£7,280	£7,307	£7,346	£7,386	£36,569
Profit Before Tax	£3,946	£4,084	£4,228	£4,477	£4,732	£21,466
Profit After Tax	£3,196	£3,308	£3,424	£3,626	£3,833	£17,388
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£8,446	£13,222	£14,834	£15,720	£13,448	£65,671
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%