	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,644	£10,804	£11,074	£11,351	£11,691	£55,563
Total Expenses	£7,595	£7,622	£7,660	£7,699	£7,744	£38,320
Profit Before Tax	£3,049	£3,181	£3,414	£3,652	£3,948	£17,243
Profit After Tax	£2,470	£2,577	£2,765	£2,958	£3,198	£13,967
Change In Property Value	£5,320	£5,506	£8,955	£10,307	£10,925	£41,014
Net Return	£7,790	£8,083	£11,720	£13,265	£14,123	£54,981
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	28%	30%	118%