	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,788	£7,905	£8,023	£8,224	£8,430	£40,370
Total Expenses	£6,009	£6,033	£6,055	£6,085	£6,117	£30,298
Profit Before Tax	£1,779	£1,872	£1,969	£2,139	£2,313	£10,072
Profit After Tax	£1,441	£1,516	£1,595	£1,732	£1,874	£8,158
Change In Property Value	£2,940	£5,998	£7,797	£8,187	£6,017	£30,938
Net Return	£4,381	£7,514	£9,391	£9,919	£7,891	£39,097
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	17%	87%