	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	£7,022	£7,055	£7,087	£7,125	£7,164	£35,453
Profit Before Tax	£3,514	£3,691	£3,875	£4,111	£4,353	£19,544
Profit After Tax	£2,847	£2,990	£3,138	£3,330	£3,526	£15,831
Change In Property Value	£5,099	£8,752	£11,028	£11,690	£10,326	£46,895
Net Return	£7,945	£11,742	£14,166	£15,019	£13,852	£62,725
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	27%	29%	27%	121%