	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£11,905	£12,203	£12,508	£59,902
Total Expenses	£7,286	£7,316	£7,344	£7,384	£7,425	£36,756
Profit Before Tax	£4,270	£4,413	£4,561	£4,819	£5,083	£23,146
Profit After Tax	£3,459	£3,575	£3,695	£3,903	£4,117	£18,748
Change In Property Value	£6,125	£9,962	£11,465	£12,153	£10,735	£50,440
Net Return	£9,584	£13,537	£15,160	£16,056	£14,852	£69,189
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	28%	129%