	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£7,750	£7,778	£7,817	£7,856	£7,902	£39,103
Profit Before Tax	£3,254	£3,391	£3,632	£3,878	£4,184	£18,339
Profit After Tax	£2,636	£2,747	£2,942	£3,141	£3,389	£14,855
Change In Property Value	£5,425	£5,615	£9,132	£10,510	£11,141	£41,823
Net Return	£8,061	£8,362	£12,074	£13,652	£14,530	£56,678
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	119%