	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£7,488	£7,516	£7,542	£7,579	£7,617	£37,742
Profit Before Tax	£2,868	£2,995	£3,127	£3,357	£3,592	£15,939
Profit After Tax	£2,323	£2,426	£2,533	£2,719	£2,909	£12,910
Change In Property Value	£3,700	£7,548	£9,812	£10,303	£7,573	£38,936
Net Return	£6,023	£9,974	£12,345	£13,022	£10,482	£51,847
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	18%	22%	23%	19%	92%