	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,687	£7,840	£8,036	£8,237	£39,337
Total Expenses	£5,662	£5,689	£5,715	£5,745	£5,776	£28,586
Profit Before Tax	£1,874	£1,998	£2,126	£2,292	£2,462	£10,751
Profit After Tax	£1,518	£1,618	£1,722	£1,856	£1,994	£8,708
Change In Property Value	£4,110	£7,056	£8,890	£9,423	£8,324	£37,803
Net Return	£5,628	£8,674	£10,612	£11,280	£10,318	£46,511
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	24%	22%	101%