	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	£6,074	£6,134	£6,199	£6,267	£6,338	£31,011
Profit Before Tax	£2,926	£3,001	£3,164	£3,331	£3,547	£15,970
Profit After Tax	£2,370	£2,431	£2,563	£2,698	£2,873	£12,936
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£4,770	£4,903	£7,231	£8,070	£8,568	£33,543
Return From Rental Income (%)	9%	10%	10%	11%	11%	52%
Total Net Return (%)	19%	20%	29%	32%	34%	134%