	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,912	£10,110	£10,312	£10,570	£10,835	£51,739
Total Expenses	£6,638	£6,670	£6,700	£6,737	£6,774	£33,518
Profit Before Tax	£3,274	£3,440	£3,612	£3,834	£4,061	£18,221
Profit After Tax	£2,652	£2,787	£2,926	£3,105	£3,289	£14,759
Change In Property Value	£4,799	£8,237	£10,379	£11,002	£9,718	£44,135
Net Return	£7,451	£11,024	£13,305	£14,107	£13,008	£58,895
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	27%	29%	27%	120%