	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,764	£7,880	£7,999	£8,199	£8,404	£40,245
Total Expenses	£6,155	£6,216	£6,269	£6,331	£6,394	£31,366
Profit Before Tax	£1,609	£1,664	£1,729	£1,868	£2,009	£8,880
Profit After Tax	£1,303	£1,348	£1,401	£1,513	£1,628	£7,193
Change In Property Value	£3,150	£5,948	£6,846	£7,257	£5,769	£28,970
Net Return	£4,453	£7,296	£8,247	£8,769	£7,397	£36,162
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%