	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,124	£8,246	£8,370	£8,579	£8,793	£42,111
Total Expenses	£5,334	£5,359	£5,382	£5,413	£5,445	£26,933
Profit Before Tax	£2,790	£2,887	£2,988	£3,166	£3,348	£15,179
Profit After Tax	£2,260	£2,338	£2,420	£2,564	£2,712	£12,295
Change In Property Value	£4,375	£7,116	£8,189	£8,681	£7,668	£36,029
Net Return	£6,635	£9,454	£10,610	£11,245	£10,380	£48,324
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%