	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,520	£8,648	£8,864	£9,086	£9,358	£44,476
Total Expenses	£6,113	£6,137	£6,170	£6,203	£6,241	£30,863
Profit Before Tax	£2,407	£2,511	£2,694	£2,883	£3,117	£13,612
Profit After Tax	£1,950	£2,034	£2,182	£2,335	£2,525	£11,026
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£5,550	£5,742	£9,184	£10,394	£11,067	£41,937
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	113%