	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£6,578	£6,603	£6,636	£6,671	£6,710	£33,197
Profit Before Tax	£2,422	£2,532	£2,727	£2,927	£3,175	£13,784
Profit After Tax	£1,962	£2,051	£2,209	£2,371	£2,572	£11,165
Change In Property Value	£4,568	£4,727	£7,689	£8,849	£9,380	£35,213
Net Return	£6,530	£6,779	£9,898	£11,220	£11,952	£46,378
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	116%