	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,040	£8,161	£8,365	£8,574	£8,831	£41,970
Total Expenses	£4,887	£4,945	£5,008	£5,073	£5,142	£25,055
Profit Before Tax	£3,153	£3,216	£3,356	£3,501	£3,689	£16,915
Profit After Tax	£2,554	£2,605	£2,719	£2,835	£2,988	£13,701
Change In Property Value	£788	£799	£1,893	£2,519	£2,925	£8,924
Net Return	£3,341	£3,404	£4,612	£5,355	£5,913	£22,625
Return From Rental Income (%)	15%	16%	16%	17%	18%	82%
Total Net Return (%)	20%	20%	28%	32%	35%	135%