	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,884	£8,002	£8,122	£8,325	£8,533	£40,867
Total Expenses	£5,664	£5,689	£5,711	£5,742	£5,773	£28,578
Profit Before Tax	£2,220	£2,314	£2,412	£2,584	£2,760	£12,289
Profit After Tax	£1,798	£1,874	£1,953	£2,093	£2,236	£9,954
Change In Property Value	£4,760	£7,742	£8,910	£9,445	£8,343	£39,199
Net Return	£6,558	£9,616	£10,863	£11,538	£10,579	£49,154
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	16%	23%	26%	28%	25%	118%