	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,296	£7,405	£7,517	£7,704	£7,897	£37,819
Total Expenses	£5,945	£6,006	£6,059	£6,119	£6,181	£30,311
Profit Before Tax	£1,351	£1,399	£1,458	£1,585	£1,716	£7,509
Profit After Tax	£1,094	£1,133	£1,181	£1,284	£1,390	£6,082
Change In Property Value	£2,999	£5,662	£6,517	£6,908	£5,492	£27,577
Net Return	£4,092	£6,795	£7,698	£8,192	£6,882	£33,659
Return From Rental Income (%)	4%	4%	4%	4%	4%	20%
Total Net Return (%)	13%	22%	25%	26%	22%	109%