	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£7,540	£7,606	£7,662	£7,731	£7,801	£38,340
Profit Before Tax	£2,816	£2,906	£3,007	£3,205	£3,408	£15,341
Profit After Tax	£2,281	£2,354	£2,435	£2,596	£2,761	£12,426
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£6,481	£10,285	£11,563	£12,271	£10,453	£51,053
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%