	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,547	£9,738	£9,982	£10,231	£48,858
Total Expenses	£6,797	£6,866	£6,926	£6,992	£7,060	£34,640
Profit Before Tax	£2,563	£2,681	£2,812	£2,990	£3,172	£14,218
Profit After Tax	£2,076	£2,172	£2,278	£2,422	£2,569	£11,517
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£5,676	£8,352	£10,065	£10,676	£9,860	£44,628
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	21%	25%	26%	24%	110%