	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£7,841	£7,903	£7,974	£8,046	£8,123	£39,886
Profit Before Tax	£2,959	£3,059	£3,262	£3,471	£3,740	£16,491
Profit After Tax	£2,397	£2,478	£2,643	£2,812	£3,029	£13,358
Change In Property Value	£3,000	£3,075	£5,673	£7,246	£8,340	£27,334
Net Return	£5,397	£5,553	£8,316	£10,058	£11,369	£40,692
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	15%	22%	27%	31%	110%