	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,138	£11,361	£11,645	£11,936	£57,001
Total Expenses	£7,275	£7,347	£7,410	£7,480	£7,552	£37,063
Profit Before Tax	£3,645	£3,792	£3,951	£4,165	£4,384	£19,938
Profit After Tax	£2,953	£3,071	£3,201	£3,374	£3,551	£16,150
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,853	£9,766	£11,636	£12,316	£11,450	£52,021
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	22%	27%	28%	26%	118%