	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,880	£9,013	£9,148	£9,377	£9,612	£46,030
Total Expenses	£6,749	£6,812	£6,867	£6,932	£6,998	£34,357
Profit Before Tax	£2,131	£2,201	£2,282	£2,446	£2,614	£11,673
Profit After Tax	£1,726	£1,783	£1,848	£1,981	£2,117	£9,455
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£5,326	£8,581	£9,672	£10,274	£8,710	£42,563
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%