	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,424	£8,592	£8,807	£9,027	£9,253	£44,104
Total Expenses	£5,984	£6,013	£6,045	£6,078	£6,111	£30,231
Profit Before Tax	£2,440	£2,580	£2,762	£2,950	£3,142	£13,873
Profit After Tax	£1,976	£2,090	£2,238	£2,389	£2,545	£11,237
Change In Property Value	£3,510	£3,615	£6,206	£7,820	£8,289	£29,441
Net Return	£5,486	£5,705	£8,444	£10,209	£10,834	£40,678
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	14%	21%	26%	27%	103%