	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,040	£11,316	£11,599	£55,547
Total Expenses	£6,718	£6,747	£6,773	£6,811	£6,850	£33,899
Profit Before Tax	£3,998	£4,130	£4,267	£4,505	£4,749	£21,648
Profit After Tax	£3,238	£3,345	£3,456	£3,649	£3,846	£17,535
Change In Property Value	£5,598	£9,105	£10,479	£11,108	£9,812	£46,103
Net Return	£8,837	£12,451	£13,935	£14,757	£13,658	£63,638
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%