	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,815	£9,035	£9,261	£44,351
Total Expenses	£6,021	£6,046	£6,070	£6,102	£6,135	£30,374
Profit Before Tax	£2,535	£2,638	£2,745	£2,933	£3,126	£13,976
Profit After Tax	£2,053	£2,137	£2,223	£2,376	£2,532	£11,321
Change In Property Value	£3,625	£6,688	£8,542	£9,831	£6,947	£35,634
Net Return	£5,678	£8,825	£10,766	£12,207	£9,479	£46,955
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	106%