	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,232	£8,355	£8,481	£8,693	£8,910	£42,671
Total Expenses	£5,667	£5,692	£5,714	£5,746	£5,779	£28,598
Profit Before Tax	£2,565	£2,664	£2,766	£2,947	£3,132	£14,074
Profit After Tax	£2,078	£2,158	£2,241	£2,387	£2,537	£11,400
Change In Property Value	£4,725	£7,685	£8,845	£9,375	£8,281	£38,911
Net Return	£6,803	£9,843	£11,085	£11,762	£10,818	£50,311
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	24%	27%	28%	26%	121%