	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,736	£8,867	£9,000	£9,225	£9,456	£45,284
Total Expenses	£6,574	£6,637	£6,691	£6,755	£6,821	£33,478
Profit Before Tax	£2,162	£2,230	£2,309	£2,470	£2,635	£11,805
Profit After Tax	£1,751	£1,806	£1,870	£2,000	£2,134	£9,562
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£5,201	£8,321	£9,368	£9,948	£8,452	£41,291
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	23%	26%	28%	24%	116%