	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£7,918	£7,945	£7,983	£8,022	£8,067	£39,935
Profit Before Tax	£2,798	£2,932	£3,166	£3,405	£3,703	£16,004
Profit After Tax	£2,267	£2,375	£2,564	£2,758	£3,000	£12,963
Change In Property Value	£5,598	£5,794	£9,424	£10,846	£11,497	£43,159
Net Return	£7,865	£8,169	£11,988	£13,604	£14,496	£56,122
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	115%