	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,148	£8,270	£8,394	£8,604	£8,819	£42,236
Total Expenses	£5,498	£5,522	£5,545	£5,576	£5,609	£27,750
Profit Before Tax	£2,650	£2,748	£2,849	£3,028	£3,211	£14,486
Profit After Tax	£2,147	£2,226	£2,308	£2,452	£2,601	£11,734
Change In Property Value	£3,250	£5,996	£7,659	£8,814	£6,229	£31,948
Net Return	£5,397	£8,222	£9,967	£11,267	£8,829	£43,682
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	13%	21%	25%	28%	22%	109%