	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,752	£7,868	£7,986	£8,186	£8,391	£40,183
Total Expenses	£5,297	£5,321	£5,343	£5,374	£5,405	£26,740
Profit Before Tax	£2,455	£2,547	£2,643	£2,812	£2,986	£13,443
Profit After Tax	£1,988	£2,063	£2,141	£2,278	£2,419	£10,889
Change In Property Value	£3,125	£5,125	£7,329	£8,435	£5,961	£29,974
Net Return	£5,113	£7,188	£9,470	£10,713	£8,379	£40,863
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	13%	19%	25%	28%	22%	106%