	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,620	£10,779	£10,941	£11,215	£11,495	£55,050
Total Expenses	£7,354	£7,382	£7,408	£7,446	£7,485	£37,075
Profit Before Tax	£3,267	£3,397	£3,533	£3,768	£4,010	£17,975
Profit After Tax	£2,646	£2,752	£2,861	£3,052	£3,248	£14,560
Change In Property Value	£4,500	£8,303	£10,604	£12,204	£8,624	£44,235
Net Return	£7,146	£11,054	£13,466	£15,257	£11,873	£58,795
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	20%	24%	28%	22%	107%