	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,100	£11,322	£11,605	£11,895	£12,193	£58,115
Total Expenses	£7,234	£7,302	£7,374	£7,447	£7,519	£36,876
Profit Before Tax	£3,866	£4,020	£4,231	£4,449	£4,674	£21,239
Profit After Tax	£3,131	£3,256	£3,427	£3,603	£3,786	£17,204
Change In Property Value	£3,119	£3,212	£5,514	£6,948	£7,365	£26,157
Net Return	£6,250	£6,468	£8,941	£10,551	£11,150	£43,360
Return From Rental Income (%)	10%	10%	11%	11%	12%	53%
Total Net Return (%)	19%	20%	28%	33%	35%	135%