	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,421	£8,590	£8,804	£9,024	£43,095
Total Expenses	£5,347	£5,376	£5,404	£5,436	£5,468	£27,031
Profit Before Tax	£2,909	£3,045	£3,186	£3,369	£3,556	£16,064
Profit After Tax	£2,356	£2,466	£2,581	£2,729	£2,881	£13,012
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£6,106	£8,904	£10,692	£11,327	£10,475	£47,503
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	23%	28%	29%	27%	123%