	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£5,914	£5,940	£5,964	£5,998	£6,033	£29,850
Profit Before Tax	£3,182	£3,292	£3,407	£3,607	£3,812	£17,300
Profit After Tax	£2,577	£2,667	£2,759	£2,922	£3,088	£14,013
Change In Property Value	£2,100	£4,974	£6,618	£7,685	£5,648	£27,025
Net Return	£4,677	£7,640	£9,378	£10,606	£8,736	£41,038
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	20%	95%