	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,482	£8,652	£8,868	£9,090	£43,409
Total Expenses	£5,514	£5,543	£5,571	£5,603	£5,636	£27,867
Profit Before Tax	£2,802	£2,939	£3,081	£3,265	£3,454	£15,542
Profit After Tax	£2,269	£2,380	£2,496	£2,645	£2,798	£12,589
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,169	£9,075	£10,932	£11,587	£10,697	£48,460
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%