	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,486	£9,676	£9,918	£10,166	£48,545
Total Expenses	£6,256	£6,287	£6,317	£6,351	£6,387	£31,598
Profit Before Tax	£3,044	£3,199	£3,359	£3,566	£3,779	£16,947
Profit After Tax	£2,465	£2,591	£2,721	£2,889	£3,061	£13,727
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£6,965	£10,316	£12,454	£13,206	£12,175	£55,117
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	29%	26%	120%