	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,100	£8,262	£8,469	£8,680	£8,897	£42,408
Total Expenses	£6,381	£6,443	£6,507	£6,572	£6,636	£32,538
Profit Before Tax	£1,719	£1,819	£1,962	£2,109	£2,261	£9,870
Profit After Tax	£1,393	£1,473	£1,589	£1,708	£1,832	£7,995
Change In Property Value	£2,700	£2,781	£4,774	£6,015	£6,376	£22,647
Net Return	£4,093	£4,254	£6,363	£7,723	£8,208	£30,641
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	14%	21%	25%	27%	100%