	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,056	£10,207	£10,360	£10,619	£10,884	£52,126
Total Expenses	£6,332	£6,359	£6,385	£6,421	£6,459	£31,956
Profit Before Tax	£3,724	£3,847	£3,975	£4,198	£4,426	£20,170
Profit After Tax	£3,017	£3,116	£3,220	£3,400	£3,585	£16,338
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£8,267	£11,655	£13,047	£13,817	£12,787	£59,572
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%