	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£6,200	£6,224	£6,247	£6,278	£6,309	£31,257
Profit Before Tax	£1,732	£1,827	£1,925	£2,099	£2,276	£9,859
Profit After Tax	£1,403	£1,480	£1,559	£1,700	£1,844	£7,986
Change In Property Value	£3,813	£7,034	£8,984	£10,340	£7,307	£37,477
Net Return	£5,216	£8,514	£10,543	£12,040	£9,151	£45,463
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	23%	26%	20%	97%