	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,196	£10,400	£10,660	£10,926	£52,178
Total Expenses	£7,343	£7,413	£7,475	£7,542	£7,612	£37,385
Profit Before Tax	£2,653	£2,783	£2,925	£3,117	£3,315	£14,793
Profit After Tax	£2,149	£2,254	£2,369	£2,525	£2,685	£11,982
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£6,199	£9,206	£11,130	£11,811	£10,887	£49,233
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	20%	24%	26%	24%	108%