	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,132	£9,315	£9,501	£9,738	£9,982	£47,668
Total Expenses	£6,452	£6,521	£6,580	£6,646	£6,713	£32,912
Profit Before Tax	£2,680	£2,794	£2,921	£3,093	£3,269	£14,756
Profit After Tax	£2,170	£2,263	£2,366	£2,505	£2,648	£11,952
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£5,470	£7,928	£9,504	£10,071	£9,331	£42,305
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	21%	25%	27%	25%	113%