	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,104	£7,246	£7,391	£7,576	£7,765	£37,082
Total Expenses	£5,638	£5,703	£5,758	£5,818	£5,880	£28,797
Profit Before Tax	£1,466	£1,544	£1,633	£1,757	£1,885	£8,285
Profit After Tax	£1,187	£1,250	£1,323	£1,424	£1,527	£6,711
Change In Property Value	£2,730	£4,687	£5,905	£6,259	£5,529	£25,110
Net Return	£3,917	£5,937	£7,228	£7,683	£7,056	£31,821
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	23%	25%	23%	103%