	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,444	£8,655	£8,871	£42,485
Total Expenses	£5,502	£5,527	£5,550	£5,581	£5,614	£27,775
Profit Before Tax	£2,694	£2,792	£2,894	£3,073	£3,257	£14,710
Profit After Tax	£2,182	£2,261	£2,344	£2,489	£2,639	£11,915
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£6,732	£9,662	£10,861	£11,517	£10,613	£49,385
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	29%	27%	123%