	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,236	£10,441	£10,650	£10,916	£11,189	£53,431
Total Expenses	£6,511	£6,544	£6,575	£6,612	£6,650	£32,891
Profit Before Tax	£3,725	£3,897	£4,075	£4,304	£4,539	£20,540
Profit After Tax	£3,017	£3,157	£3,301	£3,486	£3,676	£16,637
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£7,667	£11,139	£13,358	£14,148	£13,094	£59,407
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	23%	28%	30%	28%	125%