	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,418	£7,603	£7,793	£37,322
Total Expenses	£4,438	£4,461	£4,482	£4,511	£4,541	£22,432
Profit Before Tax	£2,763	£2,847	£2,936	£3,092	£3,252	£14,890
Profit After Tax	£2,238	£2,306	£2,378	£2,505	£2,634	£12,061
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£5,738	£7,999	£8,929	£9,449	£8,769	£40,884
Return From Rental Income (%)	7%	7%	8%	8%	8%	39%
Total Net Return (%)	19%	26%	29%	30%	28%	132%