	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,740	£10,901	£11,174	£11,453	£11,797	£56,064
Total Expenses	£7,438	£7,500	£7,571	£7,642	£7,719	£37,871
Profit Before Tax	£3,302	£3,401	£3,603	£3,811	£4,077	£18,193
Profit After Tax	£2,674	£2,755	£2,918	£3,087	£3,303	£14,737
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£5,974	£6,154	£9,337	£10,474	£11,133	£43,071
Return From Rental Income (%)	8%	8%	9%	9%	10%	43%
Total Net Return (%)	18%	18%	27%	31%	33%	127%