	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£5,760	£5,786	£5,810	£5,843	£5,877	£29,076
Profit Before Tax	£3,084	£3,191	£3,302	£3,496	£3,696	£16,768
Profit After Tax	£2,498	£2,584	£2,674	£2,832	£2,993	£13,582
Change In Property Value	£4,760	£7,742	£8,910	£9,445	£8,343	£39,199
Net Return	£7,258	£10,326	£11,584	£12,277	£11,336	£52,781
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%