	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,390	£10,545	£10,809	£11,079	£53,059
Total Expenses	£6,672	£6,699	£6,725	£6,762	£6,800	£33,658
Profit Before Tax	£3,564	£3,690	£3,820	£4,047	£4,279	£19,401
Profit After Tax	£2,887	£2,989	£3,094	£3,278	£3,466	£15,715
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,117
Net Return	£8,487	£12,097	£13,577	£14,389	£13,281	£61,832
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%