	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,220	£10,373	£10,529	£10,792	£11,062	£52,976
Total Expenses	£7,720	£7,785	£7,841	£7,910	£7,979	£39,235
Profit Before Tax	£2,500	£2,588	£2,687	£2,883	£3,083	£13,742
Profit After Tax	£2,025	£2,097	£2,177	£2,335	£2,497	£11,131
Change In Property Value	£4,380	£8,271	£9,519	£10,090	£8,022	£40,282
Net Return	£6,405	£10,368	£11,696	£12,425	£10,519	£51,413
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%