	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,408	£9,549	£9,692	£9,935	£10,183	£48,767
Total Expenses	£6,267	£6,294	£6,318	£6,353	£6,388	£31,620
Profit Before Tax	£3,141	£3,255	£3,374	£3,582	£3,795	£17,147
Profit After Tax	£2,544	£2,637	£2,733	£2,901	£3,074	£13,889
Change In Property Value	£3,750	£6,919	£8,837	£10,170	£7,187	£36,863
Net Return	£6,294	£9,556	£11,570	£13,072	£10,261	£50,752
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	28%	22%	110%