	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,213	£11,493	£11,781	£56,418
Total Expenses	£6,736	£6,765	£6,792	£6,831	£6,870	£33,994
Profit Before Tax	£4,148	£4,282	£4,421	£4,663	£4,911	£22,424
Profit After Tax	£3,360	£3,468	£3,581	£3,777	£3,978	£18,163
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£6,560	£9,996	£12,067	£12,688	£10,527	£51,838
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	13%	20%	25%	26%	21%	106%