	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,360	£8,527	£8,740	£8,959	£42,782
Total Expenses	£6,198	£6,264	£6,322	£6,385	£6,450	£31,619
Profit Before Tax	£1,998	£2,096	£2,205	£2,355	£2,509	£11,163
Profit After Tax	£1,618	£1,697	£1,786	£1,908	£2,032	£9,042
Change In Property Value	£3,150	£5,408	£6,813	£7,222	£6,380	£28,973
Net Return	£4,768	£7,105	£8,600	£9,130	£8,412	£38,015
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	26%	24%	107%