	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,065	£11,286	£11,568	£11,858	£56,625
Total Expenses	£6,572	£6,606	£6,639	£6,677	£6,717	£33,210
Profit Before Tax	£4,276	£4,459	£4,648	£4,891	£5,141	£23,415
Profit After Tax	£3,464	£3,612	£3,765	£3,962	£4,164	£18,966
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£8,114	£11,594	£13,823	£14,623	£13,582	£61,735
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	22%	26%	28%	26%	118%