	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	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£6,902	£10,762	£13,085	£13,770	£11,326	£55,844
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%