	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£10,966	£11,240	£11,521	£55,174
Total Expenses	£7,569	£7,635	£7,692	£7,761	£7,832	£38,489
Profit Before Tax	£3,075	£3,169	£3,274	£3,479	£3,689	£16,685
Profit After Tax	£2,491	£2,567	£2,652	£2,818	£2,988	£13,515
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£6,691	£10,498	£11,780	£12,493	£10,680	£52,141
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	121%