	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	£6,433	£6,459	£6,484	£6,519	£6,554	£32,450
Profit Before Tax	£3,023	£3,138	£3,258	£3,466	£3,680	£16,566
Profit After Tax	£2,449	£2,542	£2,639	£2,808	£2,981	£13,419
Change In Property Value	£5,425	£8,823	£10,155	£10,764	£9,508	£44,676
Net Return	£7,874	£11,366	£12,794	£13,572	£12,490	£58,095
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	17%	24%	27%	29%	26%	122%