	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,559	£11,848	£12,144	£58,160
Total Expenses	£7,092	£7,121	£7,148	£7,188	£7,228	£35,777
Profit Before Tax	£4,128	£4,267	£4,411	£4,660	£4,916	£22,383
Profit After Tax	£3,344	£3,456	£3,573	£3,775	£3,982	£18,130
Change In Property Value	£2,550	£6,039	£8,037	£9,331	£6,858	£32,816
Net Return	£5,894	£9,496	£11,609	£13,106	£10,841	£50,946
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%