	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,392	£7,503	£7,615	£7,806	£8,001	£38,317
Total Expenses	£5,955	£6,016	£6,068	£6,129	£6,191	£30,360
Profit Before Tax	£1,437	£1,487	£1,547	£1,677	£1,809	£7,957
Profit After Tax	£1,164	£1,204	£1,253	£1,358	£1,466	£6,445
Change In Property Value	£2,999	£5,662	£6,517	£6,908	£5,492	£27,577
Net Return	£4,162	£6,866	£7,770	£8,266	£6,957	£34,021
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	22%	25%	27%	22%	110%