	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,747	£10,962	£11,236	£11,517	£54,997
Total Expenses	£7,023	£7,057	£7,089	£7,127	£7,165	£35,461
Profit Before Tax	£3,513	£3,690	£3,873	£4,109	£4,351	£19,536
Profit After Tax	£2,845	£2,989	£3,137	£3,328	£3,525	£15,824
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£7,945	£11,744	£14,168	£15,022	£13,854	£62,733
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	27%	29%	27%	121%