	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,508	£10,771	£11,040	£52,873
Total Expenses	£6,990	£7,018	£7,043	£7,080	£7,118	£35,248
Profit Before Tax	£3,210	£3,335	£3,465	£3,691	£3,923	£17,624
Profit After Tax	£2,600	£2,702	£2,807	£2,990	£3,177	£14,276
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£6,850	£10,543	£12,822	£14,516	£11,323	£56,054
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	108%