	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,098	£10,300	£10,557	£10,821	£51,677
Total Expenses	£6,529	£6,599	£6,660	£6,728	£6,797	£33,313
Profit Before Tax	£3,371	£3,499	£3,640	£3,830	£4,025	£18,364
Profit After Tax	£2,730	£2,834	£2,948	£3,102	£3,260	£14,874
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£6,030	£8,499	£10,086	£10,668	£9,943	£45,227
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	16%	23%	27%	29%	27%	121%