	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,184	£8,348	£8,515	£8,727	£8,946	£42,720
Total Expenses	£5,566	£5,594	£5,621	£5,653	£5,686	£28,120
Profit Before Tax	£2,619	£2,753	£2,893	£3,074	£3,260	£14,600
Profit After Tax	£2,121	£2,230	£2,344	£2,490	£2,641	£11,826
Change In Property Value	£3,960	£6,798	£8,565	£9,079	£8,020	£36,423
Net Return	£6,081	£9,028	£10,909	£11,570	£10,661	£48,249
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	22%	27%	28%	26%	119%