	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,820	£8,015	£8,215	£8,462	£40,216
Total Expenses	£5,833	£5,856	£5,886	£5,917	£5,953	£29,446
Profit Before Tax	£1,871	£1,963	£2,129	£2,298	£2,509	£10,770
Profit After Tax	£1,515	£1,590	£1,724	£1,861	£2,032	£8,724
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£5,540	£5,756	£8,500	£9,659	£10,298	£39,754
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	24%	27%	29%	112%