	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	£6,934	£6,998	£7,052	£7,118	£7,184	£35,286
Profit Before Tax	£2,186	£2,259	£2,343	£2,513	£2,687	£11,988
Profit After Tax	£1,771	£1,830	£1,898	£2,035	£2,176	£9,710
Change In Property Value	£3,750	£7,081	£8,150	£8,639	£6,868	£34,488
Net Return	£5,521	£8,911	£10,048	£10,674	£9,044	£44,198
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	23%	115%