	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,996	£9,176	£9,406	£9,641	£46,039
Total Expenses	£5,887	£5,917	£5,945	£5,978	£6,012	£29,739
Profit Before Tax	£2,934	£3,080	£3,231	£3,427	£3,628	£16,301
Profit After Tax	£2,376	£2,495	£2,617	£2,776	£2,939	£13,203
Change In Property Value	£4,200	£7,210	£9,085	£9,630	£8,506	£38,630
Net Return	£6,576	£9,705	£11,702	£12,406	£11,445	£51,834
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%