	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,748	£7,903	£8,100	£8,303	£39,650
Total Expenses	£5,977	£6,042	£6,099	£6,160	£6,223	£30,502
Profit Before Tax	£1,619	£1,706	£1,804	£1,940	£2,080	£9,148
Profit After Tax	£1,311	£1,382	£1,461	£1,571	£1,685	£7,410
Change In Property Value	£3,000	£5,150	£6,489	£6,878	£6,076	£27,593
Net Return	£4,311	£6,532	£7,950	£8,450	£7,760	£35,003
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	23%	25%	23%	103%