	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,344	£7,528	£7,716	£7,909	£37,696
Total Expenses	£5,894	£5,954	£6,016	£6,078	£6,140	£30,083
Profit Before Tax	£1,306	£1,390	£1,512	£1,637	£1,768	£7,613
Profit After Tax	£1,058	£1,126	£1,225	£1,326	£1,432	£6,167
Change In Property Value	£2,400	£2,472	£4,244	£5,347	£5,668	£20,130
Net Return	£3,458	£3,598	£5,468	£6,673	£7,100	£26,297
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	13%	20%	24%	26%	96%