	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,552	£9,743	£9,938	£10,186	£10,441	£49,860
Total Expenses	£5,445	£5,476	£5,506	£5,541	£5,578	£27,546
Profit Before Tax	£4,107	£4,267	£4,432	£4,645	£4,863	£22,314
Profit After Tax	£3,327	£3,456	£3,590	£3,762	£3,939	£18,075
Change In Property Value	£3,720	£6,386	£8,046	£8,529	£7,534	£34,214
Net Return	£7,047	£9,842	£11,636	£12,291	£11,473	£52,289
Return From Rental Income (%)	8%	8%	9%	9%	9%	43%
Total Net Return (%)	17%	23%	28%	29%	27%	125%