	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,768	£9,963	£10,163	£10,417	£10,677	£50,988
Total Expenses	£6,464	£6,496	£6,526	£6,562	£6,599	£32,647
Profit Before Tax	£3,304	£3,467	£3,636	£3,855	£4,078	£18,341
Profit After Tax	£2,676	£2,809	£2,946	£3,122	£3,304	£14,856
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£7,326	£10,791	£13,004	£13,784	£12,721	£57,626
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%