	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,040	£11,316	£11,599	£55,547
Total Expenses	£7,041	£7,070	£7,096	£7,135	£7,173	£35,516
Profit Before Tax	£3,675	£3,807	£3,943	£4,181	£4,425	£20,031
Profit After Tax	£2,976	£3,084	£3,194	£3,387	£3,584	£16,226
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£6,376	£10,020	£12,211	£12,855	£10,543	£52,005
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	100%