	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£6,050	£6,076	£6,099	£6,132	£6,167	£30,524
Profit Before Tax	£2,794	£2,901	£3,012	£3,207	£3,406	£15,320
Profit After Tax	£2,263	£2,350	£2,440	£2,597	£2,759	£12,409
Change In Property Value	£5,075	£8,254	£9,500	£10,070	£8,895	£41,794
Net Return	£7,338	£10,604	£11,940	£12,667	£11,654	£54,203
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	24%	27%	28%	26%	122%