	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£7,732	£7,793	£7,863	£7,934	£8,010	£39,333
Profit Before Tax	£2,768	£2,864	£3,061	£3,263	£3,523	£15,479
Profit After Tax	£2,242	£2,320	£2,479	£2,643	£2,853	£12,538
Change In Property Value	£3,540	£3,646	£6,885	£7,924	£8,400	£30,395
Net Return	£5,782	£5,966	£9,365	£10,567	£11,253	£42,933
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	118%