	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£6,272	£6,299	£6,323	£6,358	£6,394	£31,645
Profit Before Tax	£3,184	£3,299	£3,419	£3,627	£3,841	£17,371
Profit After Tax	£2,579	£2,672	£2,769	£2,938	£3,112	£14,070
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£7,829	£11,211	£12,596	£13,355	£12,313	£57,305
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	24%	27%	29%	27%	125%