	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,930	£11,149	£11,428	£11,713	£55,936
Total Expenses	£6,720	£6,754	£6,786	£6,824	£6,863	£33,946
Profit Before Tax	£3,996	£4,177	£4,363	£4,604	£4,850	£21,990
Profit After Tax	£3,237	£3,383	£3,534	£3,729	£3,929	£17,812
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£8,037	£11,623	£13,917	£14,734	£13,650	£61,961
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	24%	28%	30%	28%	126%