	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£10,966	£11,240	£11,521	£55,174
Total Expenses	£7,889	£7,955	£8,012	£8,081	£8,152	£40,090
Profit Before Tax	£2,755	£2,849	£2,954	£3,158	£3,369	£15,084
Profit After Tax	£2,232	£2,307	£2,392	£2,558	£2,729	£12,218
Change In Property Value	£5,248	£8,536	£9,824	£10,413	£9,199	£43,220
Net Return	£7,480	£10,843	£12,216	£12,972	£11,927	£55,438
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%