	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,920	£8,039	£8,159	£8,363	£8,572	£41,054
Total Expenses	£6,330	£6,392	£6,445	£6,507	£6,570	£32,243
Profit Before Tax	£1,590	£1,647	£1,715	£1,857	£2,002	£8,811
Profit After Tax	£1,288	£1,334	£1,389	£1,504	£1,622	£7,137
Change In Property Value	£3,299	£6,229	£7,169	£7,599	£6,041	£30,336
Net Return	£4,587	£7,563	£8,558	£9,103	£7,663	£37,473
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	22%	25%	27%	23%	110%