	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,266	£11,548	£11,837	£12,192	£57,944
Total Expenses	£7,561	£7,589	£7,628	£7,668	£7,714	£38,161
Profit Before Tax	£3,539	£3,677	£3,920	£4,169	£4,478	£19,782
Profit After Tax	£2,866	£2,978	£3,175	£3,377	£3,627	£16,023
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£7,366	£7,613	£11,928	£13,450	£14,305	£54,662
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	16%	17%	26%	29%	31%	119%