	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,720	£9,865	£10,112	£10,365	£49,638
Total Expenses	£6,766	£6,793	£6,818	£6,853	£6,889	£34,121
Profit Before Tax	£2,810	£2,926	£3,047	£3,259	£3,476	£15,518
Profit After Tax	£2,276	£2,370	£2,468	£2,640	£2,815	£12,569
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£6,401	£9,981	£12,189	£13,827	£10,721	£53,118
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	105%