	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,098	£10,350	£10,609	£10,874	£51,832
Total Expenses	£7,441	£7,473	£7,508	£7,545	£7,583	£37,550
Profit Before Tax	£2,459	£2,625	£2,842	£3,064	£3,292	£14,282
Profit After Tax	£1,992	£2,127	£2,302	£2,482	£2,666	£11,568
Change In Property Value	£4,500	£4,635	£7,957	£10,025	£10,627	£37,744
Net Return	£6,492	£6,762	£10,259	£12,507	£13,293	£49,312
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	22%	27%	29%	107%