	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,548	£7,699	£7,853	£8,049	£8,250	£39,400
Total Expenses	£5,908	£5,973	£6,029	£6,091	£6,154	£30,155
Profit Before Tax	£1,640	£1,726	£1,823	£1,958	£2,097	£9,245
Profit After Tax	£1,328	£1,398	£1,477	£1,586	£1,698	£7,488
Change In Property Value	£2,940	£5,047	£6,359	£6,741	£5,954	£27,041
Net Return	£4,268	£6,445	£7,836	£8,327	£7,653	£34,529
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	24%	25%	23%	104%