	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,120	£9,257	£9,396	£9,631	£9,871	£47,274
Total Expenses	£6,773	£6,837	£6,892	£6,957	£7,024	£34,482
Profit Before Tax	£2,347	£2,420	£2,504	£2,674	£2,848	£12,793
Profit After Tax	£1,901	£1,960	£2,028	£2,166	£2,307	£10,362
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£5,501	£8,758	£9,852	£10,459	£8,900	£43,470
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	117%