	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,122	£10,325	£10,583	£10,848	£51,802
Total Expenses	£6,480	£6,512	£6,542	£6,579	£6,616	£32,728
Profit Before Tax	£3,444	£3,611	£3,783	£4,004	£4,232	£19,074
Profit After Tax	£2,790	£2,925	£3,064	£3,244	£3,428	£15,450
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£7,440	£10,907	£13,122	£13,905	£12,845	£58,219
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	123%