	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,836	£7,954	£8,073	£8,275	£8,482	£40,619
Total Expenses	£5,305	£5,330	£5,352	£5,383	£5,414	£26,784
Profit Before Tax	£2,531	£2,624	£2,721	£2,892	£3,068	£13,835
Profit After Tax	£2,050	£2,125	£2,204	£2,343	£2,485	£11,206
Change In Property Value	£3,125	£5,766	£7,364	£8,475	£5,989	£30,719
Net Return	£5,175	£7,891	£9,568	£10,818	£8,474	£41,925
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	13%	20%	25%	28%	22%	109%