	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,788	£11,004	£11,224	£11,504	£11,792	£56,312
Total Expenses	£7,262	£7,333	£7,396	£7,466	£7,537	£36,994
Profit Before Tax	£3,526	£3,671	£3,828	£4,038	£4,255	£19,318
Profit After Tax	£2,856	£2,973	£3,100	£3,271	£3,446	£15,647
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,756	£9,668	£11,536	£12,213	£11,345	£51,519
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	15%	22%	26%	28%	26%	117%