	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,656	£7,771	£7,887	£8,085	£8,287	£39,686
Total Expenses	£6,385	£6,447	£6,499	£6,561	£6,624	£32,516
Profit Before Tax	£1,271	£1,324	£1,388	£1,524	£1,663	£7,169
Profit After Tax	£1,029	£1,072	£1,124	£1,234	£1,347	£5,807
Change In Property Value	£3,375	£6,373	£7,335	£7,775	£6,181	£31,039
Net Return	£4,404	£7,446	£8,459	£9,009	£7,528	£36,846
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	106%