	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,224	£10,377	£10,533	£10,796	£11,066	£52,997
Total Expenses	£6,027	£6,055	£6,081	£6,117	£6,155	£30,435
Profit Before Tax	£4,197	£4,323	£4,452	£4,679	£4,911	£22,562
Profit After Tax	£3,400	£3,501	£3,606	£3,790	£3,978	£18,276
Change In Property Value	£2,800	£5,712	£7,426	£7,797	£5,731	£29,465
Net Return	£6,200	£9,213	£11,032	£11,587	£9,709	£47,741
Return From Rental Income (%)	8%	8%	8%	9%	9%	43%
Total Net Return (%)	14%	21%	26%	27%	23%	111%