	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,104	£7,246	£7,391	£7,576	£7,765	£37,082
Total Expenses	£5,876	£5,902	£5,927	£5,956	£5,986	£29,647
Profit Before Tax	£1,228	£1,344	£1,464	£1,620	£1,779	£7,435
Profit After Tax	£995	£1,088	£1,186	£1,312	£1,441	£6,022
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£5,345	£8,556	£10,595	£11,285	£10,251	£46,032
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	19%	24%	25%	23%	103%