	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,145	£11,312	£11,595	£11,885	£56,916
Total Expenses	£7,390	£7,418	£7,445	£7,484	£7,524	£37,261
Profit Before Tax	£3,591	£3,726	£3,866	£4,110	£4,361	£19,654
Profit After Tax	£2,908	£3,018	£3,132	£3,329	£3,532	£15,920
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£6,508	£10,362	£12,679	£13,354	£10,900	£53,804
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	98%