	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,343	£10,550	£10,813	£11,084	£52,930
Total Expenses	£7,197	£7,267	£7,329	£7,397	£7,467	£36,656
Profit Before Tax	£2,943	£3,076	£3,221	£3,416	£3,617	£16,274
Profit After Tax	£2,384	£2,491	£2,609	£2,767	£2,930	£13,182
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,284	£9,186	£11,045	£11,709	£10,829	£49,053
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	27%	25%	112%