	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£5,624	£5,647	£5,677	£5,707	£5,742	£28,397
Profit Before Tax	£1,972	£2,063	£2,226	£2,393	£2,601	£11,255
Profit After Tax	£1,597	£1,671	£1,803	£1,938	£2,107	£9,116
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£5,447	£5,656	£8,284	£9,397	£10,013	£38,798
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	24%	28%	29%	114%