	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£6,688	£6,717	£6,743	£6,780	£6,818	£33,745
Profit Before Tax	£3,716	£3,844	£3,976	£4,207	£4,443	£20,185
Profit After Tax	£3,010	£3,113	£3,220	£3,407	£3,599	£16,350
Change In Property Value	£2,400	£5,684	£7,564	£8,782	£6,455	£30,885
Net Return	£5,410	£8,797	£10,784	£12,190	£10,054	£47,235
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	21%	96%