	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,128	£7,235	£7,343	£7,527	£7,715	£36,949
Total Expenses	£4,913	£4,936	£4,957	£4,986	£5,016	£24,808
Profit Before Tax	£2,215	£2,299	£2,386	£2,541	£2,700	£12,141
Profit After Tax	£1,794	£1,862	£1,933	£2,058	£2,187	£9,834
Change In Property Value	£2,875	£4,715	£6,742	£7,760	£5,484	£27,576
Net Return	£4,669	£6,577	£8,675	£9,818	£7,670	£37,410
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	19%	24%	28%	22%	105%