	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,659	£9,804	£10,049	£10,300	£49,327
Total Expenses	£5,956	£5,983	£6,008	£6,043	£6,078	£30,068
Profit Before Tax	£3,560	£3,676	£3,796	£4,006	£4,222	£19,259
Profit After Tax	£2,884	£2,977	£3,075	£3,245	£3,419	£15,600
Change In Property Value	£4,900	£7,970	£9,172	£9,723	£8,588	£40,352
Net Return	£7,784	£10,947	£12,247	£12,967	£12,008	£55,953
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%