	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,540	£9,683	£9,925	£10,173	£10,479	£49,800
Total Expenses	£5,731	£5,792	£5,859	£5,927	£6,001	£29,310
Profit Before Tax	£3,809	£3,892	£4,066	£4,246	£4,478	£20,491
Profit After Tax	£3,085	£3,152	£3,294	£3,439	£3,627	£16,597
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£5,185	£5,315	£7,378	£8,140	£8,610	£34,629
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	24%	24%	34%	37%	39%	157%