	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,876	£10,024	£10,175	£10,429	£10,690	£51,193
Total Expenses	£7,170	£7,235	£7,291	£7,358	£7,427	£36,482
Profit Before Tax	£2,706	£2,789	£2,883	£3,070	£3,262	£14,711
Profit After Tax	£2,192	£2,259	£2,335	£2,487	£2,643	£11,916
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£6,092	£9,624	£10,811	£11,471	£9,785	£47,783
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	24%	119%