	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,380	£10,536	£10,694	£10,961	£11,235	£53,806
Total Expenses	£6,525	£6,553	£6,579	£6,616	£6,655	£32,929
Profit Before Tax	£3,855	£3,983	£4,114	£4,345	£4,581	£20,877
Profit After Tax	£3,122	£3,226	£3,333	£3,519	£3,710	£16,910
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£8,547	£12,049	£13,488	£14,283	£13,219	£61,586
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%