	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,213	£11,493	£11,781	£56,418
Total Expenses	£6,736	£6,765	£6,792	£6,831	£6,870	£33,994
Profit Before Tax	£4,148	£4,282	£4,421	£4,663	£4,911	£22,424
Profit After Tax	£3,360	£3,468	£3,581	£3,777	£3,978	£18,163
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,117
Net Return	£8,960	£12,576	£14,063	£14,888	£13,793	£64,280
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	131%