	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,776	£10,992	£11,211	£11,492	£11,779	£56,249
Total Expenses	£7,582	£7,654	£7,717	£7,786	£7,858	£38,597
Profit Before Tax	£3,194	£3,338	£3,495	£3,705	£3,921	£17,653
Profit After Tax	£2,587	£2,704	£2,831	£3,001	£3,176	£14,299
Change In Property Value	£4,200	£7,210	£9,085	£9,630	£8,506	£38,630
Net Return	£6,787	£9,914	£11,915	£12,631	£11,682	£52,929
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	27%	25%	112%