	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,826	£8,021	£8,222	£39,375
Total Expenses	£5,977	£6,038	£6,091	£6,152	£6,215	£30,474
Profit Before Tax	£1,619	£1,671	£1,735	£1,869	£2,007	£8,900
Profit After Tax	£1,311	£1,354	£1,405	£1,514	£1,625	£7,209
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£4,311	£7,019	£7,925	£8,425	£7,120	£34,800
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	112%