	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£6,676	£6,703	£6,739	£6,777	£6,820	£33,714
Profit Before Tax	£3,524	£3,650	£3,873	£4,100	£4,383	£19,531
Profit After Tax	£2,855	£2,957	£3,137	£3,321	£3,551	£15,820
Change In Property Value	£4,548	£4,707	£7,656	£8,812	£9,340	£35,064
Net Return	£7,403	£7,664	£10,793	£12,133	£12,891	£50,884
Return From Rental Income (%)	7%	7%	8%	8%	9%	40%
Total Net Return (%)	19%	19%	27%	30%	32%	127%