	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,612	£10,824	£11,095	£11,372	£54,308
Total Expenses	£7,223	£7,294	£7,356	£7,425	£7,495	£36,794
Profit Before Tax	£3,181	£3,318	£3,468	£3,670	£3,877	£17,514
Profit After Tax	£2,576	£2,688	£2,809	£2,973	£3,140	£14,186
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,476	£9,383	£11,245	£11,914	£11,039	£50,057
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	21%	26%	27%	25%	114%