	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,040	£11,206	£11,374	£11,658	£11,949	£57,227
Total Expenses	£6,752	£6,781	£6,808	£6,847	£6,887	£34,075
Profit Before Tax	£4,288	£4,425	£4,566	£4,811	£5,063	£23,152
Profit After Tax	£3,473	£3,584	£3,698	£3,897	£4,101	£18,753
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,117
Net Return	£9,073	£12,692	£14,181	£15,008	£13,916	£64,870
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	19%	26%	29%	31%	28%	132%