	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,316	£11,542	£11,831	£12,127	£12,430	£59,246
Total Expenses	£8,289	£8,358	£8,430	£8,503	£8,576	£42,157
Profit Before Tax	£3,027	£3,184	£3,401	£3,623	£3,854	£17,089
Profit After Tax	£2,452	£2,579	£2,755	£2,935	£3,121	£13,842
Change In Property Value	£3,900	£4,017	£6,896	£8,689	£9,210	£32,712
Net Return	£6,352	£6,596	£9,651	£11,624	£12,332	£46,554
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	15%	22%	26%	28%	106%