	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,186	£7,247	£7,316	£7,386	£7,462	£36,597
Profit Before Tax	£3,014	£3,106	£3,296	£3,491	£3,742	£16,648
Profit After Tax	£2,441	£2,516	£2,670	£2,827	£3,031	£13,485
Change In Property Value	£2,625	£2,691	£4,964	£6,340	£7,297	£23,917
Net Return	£5,066	£5,206	£7,634	£9,168	£10,328	£37,402
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	16%	16%	23%	28%	32%	115%