	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,140	£7,247	£7,356	£7,540	£7,728	£37,011
Total Expenses	£5,719	£5,742	£5,763	£5,792	£5,821	£28,836
Profit Before Tax	£1,422	£1,505	£1,593	£1,748	£1,907	£8,175
Profit After Tax	£1,151	£1,219	£1,290	£1,416	£1,545	£6,622
Change In Property Value	£2,800	£5,712	£7,426	£7,797	£5,731	£29,465
Net Return	£3,951	£6,931	£8,716	£9,213	£7,275	£36,087
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	20%	21%	17%	84%