	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£8,938	£9,162	£9,391	£44,973
Total Expenses	£5,872	£5,898	£5,921	£5,954	£5,987	£29,632
Profit Before Tax	£2,804	£2,909	£3,017	£3,208	£3,403	£15,341
Profit After Tax	£2,271	£2,356	£2,444	£2,598	£2,757	£12,426
Change In Property Value	£4,900	£7,970	£9,172	£9,723	£8,588	£40,352
Net Return	£7,171	£10,325	£11,616	£12,321	£11,345	£52,778
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	29%	26%	123%