	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£7,580	£7,610	£7,637	£7,677	£7,717	£38,221
Profit Before Tax	£3,700	£3,839	£3,984	£4,235	£4,492	£20,250
Profit After Tax	£2,997	£3,110	£3,227	£3,430	£3,639	£16,402
Change In Property Value	£6,475	£10,531	£12,120	£12,848	£11,349	£53,323
Net Return	£9,472	£13,641	£15,347	£16,278	£14,987	£69,725
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	29%	27%	123%