	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,176	£11,455	£11,742	£56,232
Total Expenses	£8,072	£8,138	£8,196	£8,265	£8,337	£41,008
Profit Before Tax	£2,776	£2,873	£2,980	£3,190	£3,405	£15,223
Profit After Tax	£2,249	£2,327	£2,414	£2,584	£2,758	£12,331
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£7,674	£11,150	£12,569	£13,348	£12,266	£57,007
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	23%	26%	28%	26%	120%