	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£7,181	£7,209	£7,235	£7,273	£7,311	£36,208
Profit Before Tax	£3,319	£3,449	£3,582	£3,815	£4,054	£18,219
Profit After Tax	£2,689	£2,793	£2,902	£3,090	£3,284	£14,758
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£7,939	£12,707	£14,311	£15,185	£12,899	£63,041
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%