	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,176	£10,329	£10,484	£10,746	£11,014	£52,748
Total Expenses	£7,763	£7,829	£7,885	£7,953	£8,023	£39,453
Profit Before Tax	£2,413	£2,500	£2,598	£2,792	£2,992	£13,295
Profit After Tax	£1,954	£2,025	£2,105	£2,262	£2,423	£10,769
Change In Property Value	£5,163	£8,396	£9,664	£10,243	£9,048	£42,514
Net Return	£7,117	£10,421	£11,768	£12,505	£11,471	£53,283
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	28%	25%	118%