	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£7,181	£7,209	£7,235	£7,273	£7,311	£36,208
Profit Before Tax	£3,319	£3,449	£3,582	£3,815	£4,054	£18,219
Profit After Tax	£2,689	£2,793	£2,902	£3,090	£3,284	£14,758
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£7,064	£10,865	£13,211	£14,956	£11,669	£57,764
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	20%	25%	28%	22%	108%