	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£5,789	£5,816	£5,841	£5,875	£5,911	£29,232
Profit Before Tax	£3,667	£3,782	£3,901	£4,110	£4,324	£19,784
Profit After Tax	£2,970	£3,063	£3,160	£3,329	£3,502	£16,025
Change In Property Value	£4,725	£7,685	£8,845	£9,375	£8,281	£38,911
Net Return	£7,695	£10,748	£12,005	£12,704	£11,784	£54,936
Return From Rental Income (%)	7%	7%	8%	8%	8%	39%
Total Net Return (%)	19%	26%	29%	31%	28%	132%