	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,879	£11,151	£11,430	£54,739
Total Expenses	£6,865	£6,893	£6,920	£6,957	£6,996	£34,631
Profit Before Tax	£3,695	£3,825	£3,960	£4,194	£4,434	£20,108
Profit After Tax	£2,993	£3,098	£3,207	£3,397	£3,592	£16,288
Change In Property Value	£3,300	£6,732	£8,752	£9,189	£6,754	£34,727
Net Return	£6,293	£9,830	£11,959	£12,586	£10,346	£51,014
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	20%	101%