	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,037	£9,263	£9,495	£45,470
Total Expenses	£5,721	£5,746	£5,770	£5,803	£5,837	£28,877
Profit Before Tax	£3,051	£3,157	£3,267	£3,460	£3,658	£16,593
Profit After Tax	£2,471	£2,557	£2,646	£2,803	£2,963	£13,440
Change In Property Value	£4,725	£7,685	£8,845	£9,375	£8,281	£38,911
Net Return	£7,196	£10,242	£11,491	£12,178	£11,244	£52,351
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%