	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,420	£9,561	£9,705	£9,947	£10,196	£48,829
Total Expenses	£6,107	£6,134	£6,159	£6,193	£6,229	£30,822
Profit Before Tax	£3,313	£3,427	£3,546	£3,754	£3,967	£18,007
Profit After Tax	£2,683	£2,776	£2,872	£3,041	£3,213	£14,586
Change In Property Value	£2,175	£5,151	£6,855	£7,959	£5,850	£27,990
Net Return	£4,858	£7,927	£9,727	£11,000	£9,063	£42,576
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	20%	96%