	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,812	£7,929	£8,048	£8,249	£8,456	£40,494
Total Expenses	£4,820	£4,845	£4,867	£4,897	£4,929	£24,358
Profit Before Tax	£2,992	£3,085	£3,181	£3,352	£3,527	£16,136
Profit After Tax	£2,423	£2,498	£2,577	£2,715	£2,857	£13,070
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£6,273	£8,760	£9,784	£10,354	£9,605	£44,776
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	18%	26%	29%	30%	28%	132%