	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,176	£11,455	£11,742	£56,232
Total Expenses	£6,572	£6,601	£6,627	£6,666	£6,705	£33,171
Profit Before Tax	£4,276	£4,410	£4,548	£4,789	£5,036	£23,060
Profit After Tax	£3,464	£3,572	£3,684	£3,879	£4,080	£18,679
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£8,889	£12,395	£13,839	£14,644	£13,588	£63,355
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	19%	26%	29%	31%	29%	133%