	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,654	£8,870	£9,092	£43,542
Total Expenses	£5,845	£5,870	£5,893	£5,925	£5,958	£29,489
Profit Before Tax	£2,556	£2,656	£2,761	£2,946	£3,134	£14,053
Profit After Tax	£2,070	£2,152	£2,237	£2,386	£2,539	£11,383
Change In Property Value	£4,200	£7,931	£9,128	£9,676	£7,692	£38,626
Net Return	£6,270	£10,083	£11,364	£12,061	£10,231	£50,009
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%