	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,930	£11,204	£11,484	£11,771	£56,104
Total Expenses	£7,920	£7,953	£7,991	£8,030	£8,069	£39,961
Profit Before Tax	£2,796	£2,978	£3,213	£3,454	£3,702	£16,143
Profit After Tax	£2,265	£2,412	£2,603	£2,798	£2,998	£13,076
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£7,065	£7,356	£11,090	£13,492	£14,334	£53,336
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	23%	28%	29%	109%