	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£7,372	£7,400	£7,427	£7,465	£7,504	£37,168
Profit Before Tax	£3,429	£3,562	£3,700	£3,939	£4,185	£18,815
Profit After Tax	£2,777	£2,885	£2,997	£3,191	£3,390	£15,240
Change In Property Value	£6,300	£10,247	£11,793	£12,500	£11,042	£51,882
Net Return	£9,077	£13,132	£14,789	£15,691	£14,432	£67,121
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	17%	24%	27%	29%	26%	122%