	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	£7,523	£7,583	£7,650	£7,719	£7,793	£38,268
Profit Before Tax	£2,077	£2,161	£2,337	£2,518	£2,752	£11,846
Profit After Tax	£1,683	£1,750	£1,893	£2,040	£2,229	£9,595
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£5,708	£5,916	£8,669	£9,838	£10,495	£40,625
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	30%	114%