	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,548	£10,706	£10,974	£11,248	£53,868
Total Expenses	£6,848	£6,876	£6,902	£6,939	£6,978	£34,543
Profit Before Tax	£3,544	£3,672	£3,804	£4,034	£4,271	£19,324
Profit After Tax	£2,871	£2,974	£3,081	£3,268	£3,459	£15,653
Change In Property Value	£4,125	£6,765	£9,674	£11,134	£7,868	£39,566
Net Return	£6,996	£9,739	£12,755	£14,402	£11,327	£55,218
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	109%