	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,901	£9,124	£9,352	£44,786
Total Expenses	£5,708	£5,733	£5,756	£5,789	£5,823	£28,809
Profit Before Tax	£2,932	£3,037	£3,145	£3,334	£3,529	£15,977
Profit After Tax	£2,375	£2,460	£2,547	£2,701	£2,859	£12,941
Change In Property Value	£4,725	£7,685	£8,845	£9,375	£8,281	£38,911
Net Return	£7,100	£10,144	£11,392	£12,076	£11,140	£51,853
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	24%	27%	29%	27%	125%