	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,288	£9,427	£9,569	£9,808	£10,053	£48,145
Total Expenses	£7,078	£7,142	£7,197	£7,263	£7,330	£36,009
Profit Before Tax	£2,210	£2,286	£2,372	£2,545	£2,723	£12,136
Profit After Tax	£1,790	£1,851	£1,921	£2,062	£2,206	£9,831
Change In Property Value	£3,869	£7,305	£8,407	£8,912	£7,085	£35,578
Net Return	£5,659	£9,156	£10,329	£10,974	£9,291	£45,408
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	114%