	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,524	£10,734	£10,949	£11,223	£11,503	£54,934
Total Expenses	£6,926	£6,959	£6,991	£7,029	£7,067	£34,972
Profit Before Tax	£3,598	£3,775	£3,958	£4,194	£4,436	£19,962
Profit After Tax	£2,915	£3,058	£3,206	£3,397	£3,593	£16,169
Change In Property Value	£5,010	£8,601	£10,837	£11,487	£10,147	£46,081
Net Return	£7,925	£11,658	£14,043	£14,884	£13,740	£62,250
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	14%	21%	25%	26%	24%	110%