	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,048	£9,184	£9,321	£9,555	£9,793	£46,901
Total Expenses	£5,748	£5,774	£5,799	£5,832	£5,867	£29,021
Profit Before Tax	£3,300	£3,409	£3,523	£3,722	£3,927	£17,881
Profit After Tax	£2,673	£2,761	£2,854	£3,015	£3,180	£14,483
Change In Property Value	£4,725	£7,685	£8,845	£9,375	£8,281	£38,911
Net Return	£7,398	£10,446	£11,698	£12,390	£11,462	£53,394
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	28%	129%