	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,435	£11,721	£12,014	£57,538
Total Expenses	£6,436	£6,465	£6,493	£6,532	£6,572	£32,497
Profit Before Tax	£4,664	£4,801	£4,943	£5,190	£5,443	£25,040
Profit After Tax	£3,778	£3,889	£4,004	£4,204	£4,409	£20,283
Change In Property Value	£4,500	£8,498	£9,780	£10,367	£8,241	£41,385
Net Return	£8,278	£12,386	£13,784	£14,570	£12,650	£61,668
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	18%	27%	30%	32%	28%	134%