	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,649	£7,764	£7,958	£8,157	£39,064
Total Expenses	£5,919	£5,943	£5,965	£5,994	£6,025	£29,846
Profit Before Tax	£1,617	£1,706	£1,799	£1,963	£2,132	£9,218
Profit After Tax	£1,310	£1,382	£1,457	£1,590	£1,727	£7,467
Change In Property Value	£5,075	£8,254	£9,500	£10,070	£8,895	£41,794
Net Return	£6,385	£9,636	£10,957	£11,660	£10,622	£49,260
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	14%	22%	25%	26%	24%	111%