	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£7,583	£7,611	£7,637	£7,675	£7,713	£38,219
Profit Before Tax	£2,917	£3,046	£3,180	£3,413	£3,652	£16,208
Profit After Tax	£2,363	£2,468	£2,576	£2,765	£2,958	£13,129
Change In Property Value	£3,750	£7,650	£9,945	£10,442	£7,675	£39,462
Net Return	£6,113	£10,118	£12,521	£13,207	£10,633	£52,591
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	18%	22%	23%	19%	92%