	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,824	£7,980	£8,180	£8,384	£8,594	£40,963
Total Expenses	£6,353	£6,415	£6,478	£6,542	£6,606	£32,393
Profit Before Tax	£1,471	£1,566	£1,702	£1,842	£1,988	£8,570
Profit After Tax	£1,191	£1,268	£1,379	£1,492	£1,611	£6,941
Change In Property Value	£2,700	£2,781	£4,774	£6,015	£6,376	£22,647
Net Return	£3,891	£4,049	£6,153	£7,508	£7,987	£29,588
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	13%	13%	20%	24%	26%	96%