	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,856	£9,033	£9,214	£9,444	£9,680	£46,227
Total Expenses	£6,586	£6,653	£6,713	£6,777	£6,844	£33,573
Profit Before Tax	£2,270	£2,380	£2,501	£2,667	£2,837	£12,655
Profit After Tax	£1,839	£1,928	£2,026	£2,160	£2,298	£10,250
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,289	£7,850	£9,488	£10,070	£9,285	£41,982
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	20%	24%	26%	24%	108%