	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£7,501	£7,529	£7,566	£7,604	£7,648	£37,848
Profit Before Tax	£2,999	£3,129	£3,358	£3,593	£3,885	£16,963
Profit After Tax	£2,429	£2,534	£2,720	£2,910	£3,146	£13,740
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£7,679	£7,968	£11,558	£13,082	£13,928	£54,214
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	28%	30%	118%