	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	£6,376	£6,405	£6,431	£6,468	£6,507	£32,186
Profit Before Tax	£4,124	£4,253	£4,387	£4,620	£4,858	£22,241
Profit After Tax	£3,340	£3,445	£3,553	£3,742	£3,935	£18,015
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£8,590	£11,984	£13,380	£14,159	£13,137	£61,250
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	19%	26%	29%	31%	29%	133%