	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	£6,640	£6,673	£6,703	£6,740	£6,777	£33,533
Profit Before Tax	£3,284	£3,450	£3,622	£3,844	£4,071	£18,270
Profit After Tax	£2,660	£2,794	£2,934	£3,113	£3,298	£14,798
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£7,460	£11,034	£13,316	£14,119	£13,019	£58,947
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	27%	29%	27%	120%