	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,575	£8,703	£8,921	£9,144	£43,791
Total Expenses	£5,528	£5,553	£5,576	£5,608	£5,641	£27,905
Profit Before Tax	£2,920	£3,022	£3,128	£3,313	£3,503	£15,886
Profit After Tax	£2,366	£2,448	£2,533	£2,683	£2,837	£12,867
Change In Property Value	£1,950	£4,618	£6,146	£7,136	£5,245	£25,094
Net Return	£4,316	£7,066	£8,679	£9,819	£8,082	£37,962
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	18%	22%	25%	20%	95%