	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,660	£9,853	£10,050	£10,302	£10,559	£50,424
Total Expenses	£6,666	£6,735	£6,796	£6,863	£6,932	£33,992
Profit Before Tax	£2,994	£3,118	£3,254	£3,438	£3,628	£16,432
Profit After Tax	£2,425	£2,525	£2,636	£2,785	£2,938	£13,310
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,875	£8,448	£10,098	£10,695	£9,926	£45,042
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	15%	22%	26%	27%	25%	116%