	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,028	£8,148	£8,271	£8,477	£8,689	£41,614
Total Expenses	£6,342	£6,404	£6,457	£6,520	£6,584	£32,307
Profit Before Tax	£1,686	£1,744	£1,813	£1,958	£2,106	£9,307
Profit After Tax	£1,366	£1,413	£1,469	£1,586	£1,706	£7,539
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£4,666	£7,644	£8,641	£9,188	£7,749	£37,888
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%