	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,486	£9,676	£9,918	£10,166	£48,545
Total Expenses	£6,417	£6,448	£6,477	£6,512	£6,548	£32,402
Profit Before Tax	£2,883	£3,038	£3,198	£3,406	£3,618	£16,142
Profit After Tax	£2,335	£2,461	£2,591	£2,758	£2,931	£13,075
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£6,985	£10,443	£12,649	£13,420	£12,348	£55,845
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	26%	24%	107%