	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	£7,384	£7,419	£7,458	£7,499	£7,540	£37,300
Profit Before Tax	£3,932	£4,124	£4,373	£4,628	£4,890	£21,946
Profit After Tax	£3,185	£3,340	£3,542	£3,749	£3,961	£17,776
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£7,535	£7,821	£11,233	£13,440	£14,234	£54,262
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	16%	23%	28%	29%	111%