	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,668	£10,881	£11,099	£11,376	£11,661	£55,686
Total Expenses	£7,410	£7,482	£7,545	£7,614	£7,685	£37,736
Profit Before Tax	£3,258	£3,400	£3,554	£3,762	£3,976	£17,950
Profit After Tax	£2,639	£2,754	£2,879	£3,048	£3,220	£14,539
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£6,689	£9,706	£11,639	£12,333	£11,423	£51,790
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	21%	26%	27%	25%	114%