	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,792	£9,988	£10,238	£10,493	£50,111
Total Expenses	£6,286	£6,318	£6,348	£6,383	£6,419	£31,755
Profit Before Tax	£3,314	£3,474	£3,640	£3,854	£4,074	£18,356
Profit After Tax	£2,684	£2,814	£2,948	£3,122	£3,300	£14,869
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£7,184	£10,539	£12,682	£13,440	£12,414	£56,258
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	23%	28%	29%	27%	122%