	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,616	£8,788	£8,964	£9,188	£9,418	£44,974
Total Expenses	£6,047	£6,114	£6,173	£6,237	£6,303	£30,873
Profit Before Tax	£2,569	£2,674	£2,791	£2,951	£3,115	£14,101
Profit After Tax	£2,081	£2,166	£2,261	£2,390	£2,523	£11,422
Change In Property Value	£2,970	£5,099	£6,424	£6,810	£6,015	£27,317
Net Return	£5,051	£7,265	£8,685	£9,200	£8,539	£38,739
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	15%	22%	26%	27%	25%	115%