	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,732	£9,878	£10,026	£10,277	£10,534	£50,447
Total Expenses	£6,782	£6,809	£6,834	£6,870	£6,906	£34,201
Profit Before Tax	£2,950	£3,069	£3,192	£3,407	£3,628	£16,245
Profit After Tax	£2,389	£2,486	£2,585	£2,760	£2,938	£13,159
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£6,514	£10,096	£12,306	£13,947	£10,844	£53,708
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	20%	24%	28%	21%	106%