	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,600	£10,812	£11,082	£11,359	£54,245
Total Expenses	£6,686	£6,719	£6,750	£6,788	£6,826	£33,769
Profit Before Tax	£3,706	£3,881	£4,062	£4,294	£4,533	£20,476
Profit After Tax	£3,002	£3,144	£3,290	£3,478	£3,672	£16,586
Change In Property Value	£4,799	£8,237	£10,379	£11,002	£9,718	£44,135
Net Return	£7,801	£11,381	£13,669	£14,480	£13,390	£60,721
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	23%	28%	30%	27%	124%