	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£7,905	£7,971	£8,028	£8,098	£8,169	£40,171
Profit Before Tax	£2,895	£2,991	£3,098	£3,307	£3,521	£15,812
Profit After Tax	£2,345	£2,423	£2,509	£2,678	£2,852	£12,808
Change In Property Value	£4,499	£8,495	£9,777	£10,363	£8,239	£41,372
Net Return	£6,844	£10,918	£12,286	£13,042	£11,090	£54,179
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%