	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,657	£10,923	£11,196	£53,619
Total Expenses	£6,843	£6,871	£6,897	£6,934	£6,972	£34,519
Profit Before Tax	£3,501	£3,628	£3,759	£3,989	£4,224	£19,100
Profit After Tax	£2,836	£2,939	£3,045	£3,231	£3,421	£15,471
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£6,961	£10,549	£12,766	£14,418	£11,327	£56,021
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	22%	111%