	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£6,802	£6,827	£6,862	£6,898	£6,939	£34,328
Profit Before Tax	£2,654	£2,770	£2,976	£3,186	£3,448	£15,034
Profit After Tax	£2,150	£2,244	£2,410	£2,581	£2,793	£12,178
Change In Property Value	£4,725	£4,890	£7,954	£9,154	£9,703	£36,427
Net Return	£6,875	£7,134	£10,364	£11,735	£12,496	£48,604
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	17%	17%	25%	28%	30%	117%