	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,576	£9,720	£9,865	£10,112	£10,365	£49,638
Total Expenses	£6,123	£6,150	£6,175	£6,210	£6,246	£30,903
Profit Before Tax	£3,453	£3,570	£3,691	£3,902	£4,119	£18,735
Profit After Tax	£2,797	£2,892	£2,990	£3,161	£3,337	£15,175
Change In Property Value	£5,075	£8,254	£9,500	£10,070	£8,895	£41,794
Net Return	£7,872	£11,146	£12,489	£13,231	£12,231	£56,969
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	30%	27%	128%