	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,612	£9,756	£9,903	£10,150	£10,404	£49,825
Total Expenses	£7,142	£7,207	£7,262	£7,329	£7,397	£36,337
Profit Before Tax	£2,470	£2,549	£2,640	£2,821	£3,007	£13,487
Profit After Tax	£2,000	£2,065	£2,139	£2,285	£2,436	£10,925
Change In Property Value	£3,899	£7,362	£8,473	£8,981	£7,140	£35,854
Net Return	£5,899	£9,427	£10,611	£11,266	£9,575	£46,778
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	117%