	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,368	£10,524	£10,681	£10,948	£11,222	£53,743
Total Expenses	£7,007	£7,035	£7,061	£7,098	£7,136	£35,335
Profit Before Tax	£3,361	£3,489	£3,621	£3,851	£4,086	£18,408
Profit After Tax	£2,723	£2,826	£2,933	£3,119	£3,310	£14,910
Change In Property Value	£5,950	£9,677	£11,138	£11,806	£10,429	£48,999
Net Return	£8,673	£12,503	£14,070	£14,925	£13,738	£63,910
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	29%	26%	123%