	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,040	£8,161	£8,283	£8,490	£8,702	£41,676
Total Expenses	£5,165	£5,190	£5,212	£5,243	£5,275	£26,085
Profit Before Tax	£2,875	£2,971	£3,071	£3,247	£3,427	£15,591
Profit After Tax	£2,329	£2,407	£2,487	£2,630	£2,776	£12,629
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£6,529	£9,238	£10,349	£10,964	£10,137	£47,217
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	18%	25%	28%	30%	27%	128%