	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,472	£8,641	£8,814	£9,035	£9,260	£44,223
Total Expenses	£6,386	£6,453	£6,512	£6,576	£6,641	£32,568
Profit Before Tax	£2,086	£2,188	£2,303	£2,459	£2,620	£11,655
Profit After Tax	£1,689	£1,772	£1,865	£1,992	£2,122	£9,441
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£4,989	£7,437	£9,003	£9,558	£8,805	£39,793
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	26%	24%	107%