	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£6,656	£6,684	£6,709	£6,746	£6,783	£33,577
Profit Before Tax	£3,424	£3,548	£3,675	£3,899	£4,127	£18,673
Profit After Tax	£2,773	£2,874	£2,977	£3,158	£3,343	£15,125
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,117
Net Return	£8,373	£11,982	£13,460	£14,269	£13,158	£61,242
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	24%	27%	29%	27%	125%