	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,036	£8,237	£8,443	£40,432
Total Expenses	£5,463	£5,487	£5,509	£5,540	£5,571	£27,569
Profit Before Tax	£2,337	£2,430	£2,527	£2,697	£2,872	£12,863
Profit After Tax	£1,893	£1,968	£2,047	£2,185	£2,326	£10,419
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£6,443	£9,369	£10,564	£11,213	£10,301	£47,889
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	23%	26%	28%	26%	120%