	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,508	£8,678	£8,852	£9,073	£9,300	£44,411
Total Expenses	£5,694	£5,724	£5,752	£5,784	£5,817	£28,772
Profit Before Tax	£2,814	£2,954	£3,100	£3,289	£3,482	£15,639
Profit After Tax	£2,279	£2,393	£2,511	£2,664	£2,821	£12,668
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£6,329	£9,345	£11,271	£11,950	£11,023	£49,919
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	120%