	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,040	£11,316	£11,599	£55,547
Total Expenses	£7,930	£7,996	£8,053	£8,123	£8,194	£40,296
Profit Before Tax	£2,786	£2,881	£2,986	£3,193	£3,405	£15,251
Profit After Tax	£2,257	£2,333	£2,419	£2,586	£2,758	£12,353
Change In Property Value	£5,285	£8,596	£9,893	£10,486	£9,263	£43,523
Net Return	£7,542	£10,929	£12,312	£13,073	£12,021	£55,876
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%