	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,380	£10,588	£10,799	£11,069	£11,346	£54,182
Total Expenses	£7,060	£7,131	£7,193	£7,262	£7,332	£35,977
Profit Before Tax	£3,320	£3,457	£3,607	£3,808	£4,014	£18,205
Profit After Tax	£2,689	£2,800	£2,921	£3,084	£3,251	£14,746
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£6,439	£9,238	£11,033	£11,682	£10,846	£49,238
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	22%	26%	28%	26%	117%