	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,736	£8,911	£9,089	£9,316	£9,549	£45,601
Total Expenses	£6,574	£6,641	£6,700	£6,765	£6,831	£33,510
Profit Before Tax	£2,162	£2,270	£2,389	£2,552	£2,719	£12,091
Profit After Tax	£1,751	£1,838	£1,935	£2,067	£2,202	£9,794
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,201	£7,761	£9,397	£9,977	£9,189	£41,526
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	26%	24%	107%