	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,752	£7,868	£7,986	£8,186	£8,391	£40,183
Total Expenses	£6,262	£6,286	£6,309	£6,339	£6,370	£31,566
Profit Before Tax	£1,490	£1,582	£1,678	£1,847	£2,021	£8,617
Profit After Tax	£1,207	£1,281	£1,359	£1,496	£1,637	£6,980
Change In Property Value	£4,650	£8,781	£10,106	£10,712	£8,516	£42,765
Net Return	£5,857	£10,062	£11,465	£12,208	£10,153	£49,745
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	105%