	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,090	£6,242	£6,398	£6,590	£31,321
Total Expenses	£3,481	£3,501	£3,527	£3,554	£3,583	£17,645
Profit Before Tax	£2,520	£2,589	£2,715	£2,845	£3,007	£13,675
Profit After Tax	£2,041	£2,097	£2,199	£2,304	£2,436	£11,077
Change In Property Value	£2,100	£2,174	£3,535	£4,069	£4,313	£16,190
Net Return	£4,141	£4,271	£5,734	£6,373	£6,748	£27,267
Return From Rental Income (%)	11%	11%	12%	12%	13%	58%
Total Net Return (%)	22%	22%	30%	34%	36%	144%