	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,976	£9,111	£9,247	£9,478	£9,715	£46,528
Total Expenses	£5,580	£5,606	£5,630	£5,664	£5,698	£28,179
Profit Before Tax	£3,396	£3,504	£3,617	£3,815	£4,017	£18,349
Profit After Tax	£2,750	£2,839	£2,930	£3,090	£3,254	£14,863
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£7,300	£10,239	£11,447	£12,118	£11,229	£52,333
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	131%