	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,208	£8,331	£8,456	£8,667	£8,884	£42,547
Total Expenses	£5,150	£5,174	£5,197	£5,229	£5,261	£26,011
Profit Before Tax	£3,058	£3,157	£3,259	£3,439	£3,623	£16,536
Profit After Tax	£2,477	£2,557	£2,640	£2,785	£2,935	£13,394
Change In Property Value	£4,165	£6,774	£7,796	£8,264	£7,300	£34,300
Net Return	£6,642	£9,331	£10,436	£11,049	£10,235	£47,693
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%