	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,520	£8,648	£8,778	£8,997	£9,222	£44,164
Total Expenses	£5,213	£5,238	£5,262	£5,294	£5,327	£26,334
Profit Before Tax	£3,307	£3,410	£3,516	£3,703	£3,895	£17,830
Profit After Tax	£2,679	£2,762	£2,848	£2,999	£3,155	£14,443
Change In Property Value	£3,600	£6,798	£7,824	£8,293	£6,593	£33,108
Net Return	£6,279	£9,560	£10,672	£11,293	£9,748	£47,551
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	17%	26%	29%	31%	26%	129%