	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,115	£8,318	£8,567	£40,717
Total Expenses	£5,954	£6,012	£6,074	£6,139	£6,206	£30,385
Profit Before Tax	£1,846	£1,905	£2,040	£2,179	£2,361	£10,332
Profit After Tax	£1,495	£1,543	£1,653	£1,765	£1,913	£8,369
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£3,895	£4,015	£6,321	£7,138	£7,607	£28,976
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	25%	29%	30%	116%