	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,544	£8,672	£8,802	£9,022	£9,248	£44,289
Total Expenses	£5,859	£5,884	£5,907	£5,940	£5,973	£29,564
Profit Before Tax	£2,685	£2,788	£2,895	£3,082	£3,275	£14,725
Profit After Tax	£2,175	£2,258	£2,345	£2,497	£2,653	£11,927
Change In Property Value	£4,900	£7,970	£9,172	£9,723	£8,588	£40,352
Net Return	£7,075	£10,228	£11,517	£12,219	£11,241	£52,280
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	24%	27%	28%	26%	122%