	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,527	£7,640	£7,831	£8,027	£38,441
Total Expenses	£5,746	£5,770	£5,791	£5,821	£5,851	£28,979
Profit Before Tax	£1,670	£1,758	£1,849	£2,010	£2,176	£9,462
Profit After Tax	£1,353	£1,424	£1,498	£1,628	£1,762	£7,665
Change In Property Value	£3,500	£6,458	£8,248	£9,492	£6,708	£34,405
Net Return	£4,853	£7,881	£9,745	£11,121	£8,470	£42,070
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%