	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£6,134	£6,196	£6,248	£6,310	£6,372	£31,260
Profit Before Tax	£1,426	£1,478	£1,540	£1,674	£1,811	£7,928
Profit After Tax	£1,155	£1,197	£1,248	£1,356	£1,467	£6,422
Change In Property Value	£3,150	£5,948	£6,846	£7,257	£5,769	£28,970
Net Return	£4,305	£7,145	£8,094	£8,612	£7,236	£35,391
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	26%	22%	109%