	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,656	£10,816	£10,978	£11,253	£11,534	£55,236
Total Expenses	£6,681	£6,710	£6,736	£6,774	£6,813	£33,715
Profit Before Tax	£3,975	£4,106	£4,242	£4,478	£4,721	£21,521
Profit After Tax	£3,219	£3,326	£3,436	£3,627	£3,824	£17,432
Change In Property Value	£5,565	£9,051	£10,417	£11,042	£9,754	£45,829
Net Return	£8,784	£12,377	£13,853	£14,669	£13,578	£63,261
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%