	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,551	£9,789	£10,083	£47,921
Total Expenses	£6,774	£6,799	£6,833	£6,868	£6,908	£34,184
Profit Before Tax	£2,406	£2,518	£2,717	£2,921	£3,175	£13,737
Profit After Tax	£1,949	£2,040	£2,201	£2,366	£2,572	£11,127
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£6,674	£6,930	£10,155	£11,520	£12,275	£47,554
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	30%	115%