	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,132	£9,269	£9,408	£9,643	£9,884	£47,337
Total Expenses	£6,658	£6,684	£6,708	£6,742	£6,777	£33,569
Profit Before Tax	£2,474	£2,585	£2,700	£2,901	£3,107	£13,768
Profit After Tax	£2,004	£2,094	£2,187	£2,350	£2,517	£11,152
Change In Property Value	£3,260	£6,650	£8,646	£9,078	£6,672	£34,306
Net Return	£5,264	£8,744	£10,832	£11,428	£9,189	£45,458
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	18%	22%	23%	18%	91%