	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,956	£8,115	£8,318	£8,526	£40,715
Total Expenses	£6,106	£6,134	£6,161	£6,191	£6,223	£30,815
Profit Before Tax	£1,694	£1,822	£1,955	£2,127	£2,303	£9,900
Profit After Tax	£1,372	£1,476	£1,583	£1,723	£1,866	£8,019
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£5,872	£9,201	£11,317	£12,040	£10,979	£49,409
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	18%	22%	24%	22%	98%