	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,404	£10,664	£10,931	£11,204	£53,403
Total Expenses	£5,884	£5,916	£5,953	£5,991	£6,029	£29,772
Profit Before Tax	£4,316	£4,488	£4,711	£4,940	£5,175	£23,630
Profit After Tax	£3,496	£3,635	£3,816	£4,002	£4,192	£19,141
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£6,796	£7,034	£9,651	£11,354	£11,985	£46,820
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	20%	21%	28%	33%	35%	138%