	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,088	£8,250	£8,415	£8,625	£8,841	£42,218
Total Expenses	£6,187	£6,253	£6,311	£6,374	£6,438	£31,563
Profit Before Tax	£1,901	£1,996	£2,104	£2,251	£2,403	£10,655
Profit After Tax	£1,540	£1,617	£1,704	£1,824	£1,946	£8,631
Change In Property Value	£3,150	£5,408	£6,813	£7,222	£6,380	£28,973
Net Return	£4,690	£7,025	£8,518	£9,046	£8,326	£37,604
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	25%	23%	105%