	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	£6,255	£6,286	£6,315	£6,350	£6,385	£31,590
Profit Before Tax	£3,045	£3,200	£3,361	£3,568	£3,780	£16,955
Profit After Tax	£2,467	£2,592	£2,722	£2,890	£3,062	£13,733
Change In Property Value	£4,499	£7,722	£9,730	£10,314	£9,111	£41,376
Net Return	£6,965	£10,315	£12,452	£13,204	£12,173	£55,109
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	29%	26%	120%