	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,440	£10,597	£10,756	£11,024	£11,300	£54,117
Total Expenses	£7,709	£7,775	£7,832	£7,901	£7,971	£39,188
Profit Before Tax	£2,731	£2,822	£2,924	£3,124	£3,329	£14,929
Profit After Tax	£2,212	£2,285	£2,368	£2,530	£2,697	£12,092
Change In Property Value	£2,900	£5,916	£7,691	£8,075	£5,935	£30,518
Net Return	£5,112	£8,201	£10,059	£10,606	£8,632	£42,610
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	18%	23%	24%	19%	96%