	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,126	£7,186	£7,254	£7,322	£7,396	£36,284
Profit Before Tax	£2,474	£2,558	£2,734	£2,915	£3,149	£13,829
Profit After Tax	£2,004	£2,072	£2,215	£2,361	£2,550	£11,202
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£5,154	£5,316	£8,341	£9,412	£10,025	£38,249
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	118%