	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,956	£11,120	£11,287	£11,569	£11,859	£56,791
Total Expenses	£7,922	£7,988	£8,046	£8,116	£8,188	£40,260
Profit Before Tax	£3,034	£3,132	£3,241	£3,453	£3,671	£16,532
Profit After Tax	£2,458	£2,537	£2,625	£2,797	£2,973	£13,391
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£6,958	£11,034	£12,405	£13,164	£11,215	£54,776
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%