	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,979	£8,041	£8,110	£8,180	£8,255	£40,565
Profit Before Tax	£2,221	£2,312	£2,502	£2,697	£2,948	£12,681
Profit After Tax	£1,799	£1,873	£2,027	£2,185	£2,388	£10,271
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,549	£5,735	£9,321	£10,579	£11,286	£42,470
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%