	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£6,541	£6,569	£6,595	£6,633	£6,671	£33,009
Profit Before Tax	£3,995	£4,125	£4,259	£4,493	£4,733	£21,605
Profit After Tax	£3,236	£3,341	£3,450	£3,639	£3,833	£17,500
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£8,661	£12,165	£13,605	£14,403	£13,342	£62,176
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	131%