	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,824	£7,941	£8,060	£8,262	£8,469	£40,556
Total Expenses	£6,483	£6,544	£6,597	£6,659	£6,722	£33,006
Profit Before Tax	£1,341	£1,397	£1,463	£1,603	£1,746	£7,551
Profit After Tax	£1,087	£1,132	£1,185	£1,298	£1,414	£6,116
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£4,537	£7,646	£8,683	£9,246	£7,733	£37,845
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	22%	24%	26%	22%	107%