	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	£7,562	£7,592	£7,619	£7,658	£7,698	£38,128
Profit Before Tax	£3,538	£3,675	£3,817	£4,064	£4,317	£19,410
Profit After Tax	£2,865	£2,977	£3,092	£3,292	£3,497	£15,722
Change In Property Value	£5,550	£10,480	£12,062	£12,786	£10,164	£51,042
Net Return	£8,415	£13,457	£15,153	£16,077	£13,661	£66,764
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%