	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,092	£7,198	£7,378	£7,563	£7,790	£37,021
Total Expenses	£5,175	£5,197	£5,226	£5,255	£5,288	£26,141
Profit Before Tax	£1,917	£2,002	£2,153	£2,308	£2,501	£10,881
Profit After Tax	£1,553	£1,621	£1,744	£1,869	£2,026	£8,813
Change In Property Value	£3,498	£3,621	£5,889	£6,777	£7,184	£26,969
Net Return	£5,051	£5,242	£7,633	£8,647	£9,210	£35,783
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	16%	17%	25%	28%	30%	115%