	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,771	£10,987	£11,261	£11,543	£55,122
Total Expenses	£6,704	£6,738	£6,769	£6,807	£6,846	£33,865
Profit Before Tax	£3,856	£4,034	£4,217	£4,454	£4,697	£21,257
Profit After Tax	£3,123	£3,267	£3,416	£3,608	£3,804	£17,219
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£7,923	£11,507	£13,798	£14,613	£13,526	£61,368
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	23%	28%	30%	28%	125%