	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,348	£9,488	£9,631	£9,871	£10,118	£48,456
Total Expenses	£7,053	£7,117	£7,172	£7,238	£7,306	£35,887
Profit Before Tax	£2,295	£2,371	£2,458	£2,633	£2,812	£12,569
Profit After Tax	£1,859	£1,921	£1,991	£2,133	£2,278	£10,181
Change In Property Value	£3,840	£7,251	£8,345	£8,846	£7,033	£35,316
Net Return	£5,699	£9,172	£10,337	£10,979	£9,311	£45,497
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	26%	28%	24%	115%