	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,548	£10,706	£10,867	£11,138	£11,417	£54,676
Total Expenses	£7,507	£7,535	£7,562	£7,599	£7,638	£37,842
Profit Before Tax	£3,041	£3,171	£3,305	£3,539	£3,779	£16,835
Profit After Tax	£2,463	£2,568	£2,677	£2,867	£3,061	£13,636
Change In Property Value	£6,475	£10,531	£12,120	£12,848	£11,349	£53,323
Net Return	£8,938	£13,099	£14,797	£15,714	£14,410	£66,959
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	28%	26%	119%