	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,928	£12,167	£12,471	£12,782	£13,102	£62,450
Total Expenses	£8,001	£8,036	£8,078	£8,120	£8,162	£40,397
Profit Before Tax	£3,927	£4,130	£4,393	£4,663	£4,940	£22,052
Profit After Tax	£3,181	£3,345	£3,558	£3,777	£4,001	£17,862
Change In Property Value	£4,770	£4,913	£8,434	£10,627	£11,265	£40,009
Net Return	£7,951	£8,258	£11,993	£14,404	£15,266	£57,871
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	15%	22%	27%	28%	108%