	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,648	£9,793	£9,940	£10,188	£10,443	£50,011
Total Expenses	£7,276	£7,341	£7,396	£7,463	£7,531	£37,008
Profit Before Tax	£2,372	£2,452	£2,543	£2,725	£2,912	£13,004
Profit After Tax	£1,921	£1,986	£2,060	£2,207	£2,358	£10,533
Change In Property Value	£4,020	£7,591	£8,737	£9,261	£7,362	£36,971
Net Return	£5,941	£9,577	£10,797	£11,468	£9,721	£47,504
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%