	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£10,966	£11,240	£11,521	£55,174
Total Expenses	£6,391	£6,419	£6,446	£6,483	£6,522	£32,261
Profit Before Tax	£4,253	£4,385	£4,520	£4,756	£4,999	£22,913
Profit After Tax	£3,445	£3,551	£3,661	£3,853	£4,049	£18,560
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£7,945	£12,049	£13,441	£14,219	£12,290	£59,945
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	26%	29%	31%	27%	130%