	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,098	£10,350	£10,609	£10,874	£51,832
Total Expenses	£7,354	£7,420	£7,488	£7,558	£7,627	£37,448
Profit Before Tax	£2,546	£2,678	£2,862	£3,051	£3,247	£14,384
Profit After Tax	£2,062	£2,169	£2,318	£2,471	£2,630	£11,651
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£5,362	£5,568	£8,153	£9,824	£10,423	£39,330
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	15%	22%	26%	28%	105%