	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,368	£7,552	£7,741	£37,073
Total Expenses	£5,559	£5,582	£5,603	£5,632	£5,662	£28,038
Profit Before Tax	£1,593	£1,677	£1,765	£1,920	£2,080	£9,035
Profit After Tax	£1,290	£1,359	£1,430	£1,555	£1,684	£7,319
Change In Property Value	£3,375	£6,227	£7,953	£9,153	£6,468	£33,177
Net Return	£4,665	£7,585	£9,383	£10,709	£8,153	£40,495
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%