	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,896	£11,059	£11,225	£11,506	£11,794	£56,480
Total Expenses	£6,898	£6,927	£6,954	£6,993	£7,032	£34,805
Profit Before Tax	£3,998	£4,132	£4,271	£4,513	£4,762	£21,676
Profit After Tax	£3,238	£3,347	£3,460	£3,656	£3,857	£17,557
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£9,013	£12,740	£14,270	£15,114	£13,979	£65,115
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	28%	129%