	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	£6,403	£6,427	£6,460	£6,493	£6,532	£32,315
Profit Before Tax	£2,237	£2,342	£2,529	£2,720	£2,958	£12,787
Profit After Tax	£1,812	£1,897	£2,048	£2,203	£2,396	£10,358
Change In Property Value	£4,445	£4,601	£7,483	£8,612	£9,128	£34,268
Net Return	£6,257	£6,498	£9,531	£10,815	£11,525	£44,626
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	29%	114%