	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,648	£9,793	£9,940	£10,188	£10,443	£50,011
Total Expenses	£6,098	£6,125	£6,150	£6,185	£6,221	£30,779
Profit Before Tax	£3,550	£3,668	£3,790	£4,003	£4,221	£19,232
Profit After Tax	£2,876	£2,971	£3,070	£3,242	£3,419	£15,578
Change In Property Value	£2,160	£5,116	£6,807	£7,904	£5,810	£27,797
Net Return	£5,036	£8,086	£9,877	£11,146	£9,229	£43,374
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%