	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,724	£11,900	£12,078	£12,380	£12,690	£60,772
Total Expenses	£7,303	£7,333	£7,361	£7,402	£7,443	£36,843
Profit Before Tax	£4,421	£4,567	£4,717	£4,978	£5,246	£23,930
Profit After Tax	£3,581	£3,699	£3,821	£4,033	£4,250	£19,383
Change In Property Value	£6,125	£9,962	£11,465	£12,153	£10,735	£50,440
Net Return	£9,706	£13,661	£15,286	£16,186	£14,985	£69,824
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	26%	29%	30%	28%	131%