	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,706	£9,900	£10,148	£10,402	£49,672
Total Expenses	£6,310	£6,342	£6,371	£6,406	£6,442	£31,872
Profit Before Tax	£3,206	£3,365	£3,529	£3,742	£3,959	£17,801
Profit After Tax	£2,597	£2,725	£2,859	£3,031	£3,207	£14,419
Change In Property Value	£4,530	£7,777	£9,798	£10,386	£9,175	£41,666
Net Return	£7,127	£10,502	£12,657	£13,417	£12,382	£56,084
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%