	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,220	£8,384	£8,552	£8,766	£8,985	£42,907
Total Expenses	£6,007	£6,074	£6,132	£6,195	£6,259	£30,667
Profit Before Tax	£2,213	£2,311	£2,421	£2,571	£2,726	£12,241
Profit After Tax	£1,792	£1,872	£1,961	£2,083	£2,208	£9,915
Change In Property Value	£2,970	£5,099	£6,424	£6,810	£6,015	£27,317
Net Return	£4,762	£6,970	£8,385	£8,892	£8,223	£37,232
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	14%	21%	25%	26%	24%	111%