	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,364	£8,531	£8,702	£8,919	£9,142	£43,659
Total Expenses	£5,680	£5,709	£5,736	£5,769	£5,802	£28,696
Profit Before Tax	£2,684	£2,822	£2,966	£3,151	£3,341	£14,964
Profit After Tax	£2,174	£2,286	£2,402	£2,552	£2,706	£12,120
Change In Property Value	£4,050	£6,952	£8,760	£9,285	£8,202	£37,249
Net Return	£6,224	£9,238	£11,162	£11,838	£10,908	£49,370
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	22%	27%	29%	26%	119%