	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,820	£7,937	£8,135	£8,339	£39,934
Total Expenses	£4,810	£4,834	£4,856	£4,886	£4,917	£24,302
Profit Before Tax	£2,894	£2,986	£3,081	£3,249	£3,422	£15,632
Profit After Tax	£2,344	£2,419	£2,496	£2,632	£2,772	£12,662
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£6,194	£8,680	£9,702	£10,271	£9,519	£44,368
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	18%	26%	29%	30%	28%	130%