	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,036	£8,237	£8,443	£40,432
Total Expenses	£6,639	£6,701	£6,754	£6,816	£6,879	£33,789
Profit Before Tax	£1,161	£1,216	£1,282	£1,421	£1,563	£6,643
Profit After Tax	£940	£985	£1,038	£1,151	£1,266	£5,380
Change In Property Value	£1,799	£4,261	£5,670	£6,584	£4,839	£23,154
Net Return	£2,739	£5,246	£6,709	£7,735	£6,106	£28,535
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	7%	14%	18%	21%	17%	77%