	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,379	£9,519	£9,757	£10,001	£47,896
Total Expenses	£6,733	£6,759	£6,784	£6,818	£6,853	£33,946
Profit Before Tax	£2,507	£2,619	£2,736	£2,939	£3,148	£13,950
Profit After Tax	£2,031	£2,122	£2,216	£2,381	£2,550	£11,299
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£7,806	£11,514	£13,026	£13,840	£12,672	£58,858
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	117%