	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,282	£10,487	£10,749	£11,018	£52,616
Total Expenses	£6,656	£6,689	£6,719	£6,756	£6,794	£33,614
Profit Before Tax	£3,424	£3,593	£3,768	£3,993	£4,224	£19,002
Profit After Tax	£2,773	£2,910	£3,052	£3,235	£3,422	£15,392
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£7,573	£11,150	£13,434	£14,240	£13,143	£59,541
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	122%