	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,680	£10,840	£11,003	£11,278	£11,560	£55,361
Total Expenses	£7,199	£7,227	£7,254	£7,292	£7,330	£36,302
Profit Before Tax	£3,481	£3,613	£3,749	£3,986	£4,229	£19,059
Profit After Tax	£2,820	£2,927	£3,037	£3,229	£3,426	£15,438
Change In Property Value	£6,125	£9,962	£11,465	£12,153	£10,735	£50,440
Net Return	£8,945	£12,888	£14,502	£15,382	£14,161	£65,878
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	29%	26%	123%