	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,768	£9,963	£10,212	£10,467	£49,986
Total Expenses	£6,766	£6,798	£6,828	£6,863	£6,899	£34,155
Profit Before Tax	£2,810	£2,969	£3,135	£3,349	£3,568	£15,830
Profit After Tax	£2,276	£2,405	£2,539	£2,712	£2,890	£12,823
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£7,226	£10,903	£13,246	£14,062	£12,915	£58,351
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	20%	24%	25%	23%	104%