	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,692	£10,852	£11,015	£11,291	£11,573	£55,423
Total Expenses	£6,556	£6,585	£6,611	£6,649	£6,688	£33,090
Profit Before Tax	£4,136	£4,268	£4,404	£4,641	£4,885	£22,333
Profit After Tax	£3,350	£3,457	£3,567	£3,759	£3,956	£18,089
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£8,775	£12,280	£13,722	£14,524	£13,465	£62,765
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	18%	26%	29%	31%	28%	132%