	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,344	£7,491	£7,678	£7,870	£37,583
Total Expenses	£5,294	£5,358	£5,414	£5,475	£5,536	£27,078
Profit Before Tax	£1,906	£1,986	£2,077	£2,204	£2,334	£10,506
Profit After Tax	£1,544	£1,608	£1,682	£1,785	£1,890	£8,509
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£3,944	£5,728	£6,873	£7,288	£6,751	£30,584
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	25%	27%	25%	112%