	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	£6,771	£6,835	£6,890	£6,955	£7,022	£34,474
Profit Before Tax	£2,349	£2,422	£2,506	£2,675	£2,849	£12,801
Profit After Tax	£1,902	£1,962	£2,030	£2,167	£2,308	£10,368
Change In Property Value	£3,599	£6,795	£7,821	£8,290	£6,590	£33,095
Net Return	£5,501	£8,757	£9,850	£10,457	£8,898	£43,463
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%