	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,989	£9,214	£9,490	£45,102
Total Expenses	£6,125	£6,149	£6,182	£6,216	£6,254	£30,926
Profit Before Tax	£2,515	£2,620	£2,807	£2,998	£3,236	£14,176
Profit After Tax	£2,037	£2,122	£2,273	£2,428	£2,621	£11,483
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£6,237	£6,469	£9,344	£10,565	£11,246	£43,862
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	17%	25%	29%	30%	119%