	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,774	£11,043	£11,375	£54,060
Total Expenses	£7,487	£7,514	£7,551	£7,589	£7,633	£37,773
Profit Before Tax	£2,869	£2,997	£3,223	£3,455	£3,742	£16,287
Profit After Tax	£2,324	£2,428	£2,611	£2,798	£3,031	£13,192
Change In Property Value	£5,250	£5,434	£8,838	£10,171	£10,782	£40,474
Net Return	£7,574	£7,862	£11,448	£12,970	£13,813	£53,666
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	16%	17%	25%	28%	30%	117%