	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,508	£10,771	£11,040	£52,873
Total Expenses	£6,346	£6,374	£6,400	£6,437	£6,474	£32,031
Profit Before Tax	£3,854	£3,979	£4,108	£4,334	£4,566	£20,842
Profit After Tax	£3,122	£3,223	£3,328	£3,511	£3,699	£16,882
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£8,372	£11,762	£13,155	£13,928	£12,900	£60,116
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	131%