	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£6,594	£6,619	£6,654	£6,689	£6,730	£33,286
Profit Before Tax	£2,766	£2,881	£3,084	£3,292	£3,551	£15,575
Profit After Tax	£2,241	£2,334	£2,498	£2,667	£2,876	£12,616
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£6,791	£7,043	£10,157	£11,482	£12,220	£47,693
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	25%	29%	31%	119%