	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£7,513	£7,578	£7,634	£7,702	£7,771	£38,197
Profit Before Tax	£2,568	£2,654	£2,751	£2,943	£3,139	£14,054
Profit After Tax	£2,080	£2,149	£2,228	£2,383	£2,543	£11,383
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£6,280	£10,080	£11,356	£12,059	£10,235	£50,010
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%