	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£7,035	£7,061	£7,097	£7,133	£7,175	£35,501
Profit Before Tax	£2,769	£2,890	£3,103	£3,322	£3,593	£15,677
Profit After Tax	£2,243	£2,341	£2,514	£2,691	£2,911	£12,698
Change In Property Value	£4,900	£5,072	£8,248	£9,493	£10,063	£37,776
Net Return	£7,143	£7,412	£10,762	£12,184	£12,973	£50,474
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	17%	17%	25%	28%	30%	117%