	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,335	£10,594	£10,858	£52,002
Total Expenses	£6,973	£7,000	£7,026	£7,062	£7,099	£35,161
Profit Before Tax	£3,059	£3,182	£3,309	£3,531	£3,759	£16,840
Profit After Tax	£2,478	£2,577	£2,680	£2,860	£3,045	£13,641
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£6,728	£10,419	£12,695	£14,387	£11,190	£55,419
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	20%	24%	28%	22%	107%