	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,581	£9,821	£10,066	£48,207
Total Expenses	£6,256	£6,283	£6,307	£6,342	£6,377	£31,564
Profit Before Tax	£3,044	£3,157	£3,274	£3,479	£3,689	£16,643
Profit After Tax	£2,465	£2,557	£2,652	£2,818	£2,988	£13,481
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,235
Net Return	£7,715	£11,096	£12,479	£13,235	£12,190	£56,716
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	29%	27%	123%