	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,748	£7,903	£8,100	£8,303	£39,650
Total Expenses	£5,816	£5,881	£5,938	£6,000	£6,062	£29,697
Profit Before Tax	£1,780	£1,867	£1,965	£2,101	£2,241	£9,953
Profit After Tax	£1,442	£1,512	£1,592	£1,702	£1,815	£8,062
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£4,292	£6,404	£7,756	£8,236	£7,587	£34,275
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	25%	23%	106%