	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,132	£9,269	£9,408	£9,643	£9,884	£47,337
Total Expenses	£6,079	£6,105	£6,129	£6,163	£6,198	£30,673
Profit Before Tax	£3,053	£3,164	£3,279	£3,480	£3,687	£16,664
Profit After Tax	£2,473	£2,563	£2,656	£2,819	£2,986	£13,498
Change In Property Value	£5,075	£8,254	£9,500	£10,070	£8,895	£41,794
Net Return	£7,548	£10,817	£12,156	£12,889	£11,881	£55,291
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	29%	27%	124%