	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£5,894	£5,951	£6,012	£6,075	£6,140	£30,072
Profit Before Tax	£1,306	£1,357	£1,479	£1,603	£1,768	£7,513
Profit After Tax	£1,058	£1,099	£1,198	£1,299	£1,432	£6,086
Change In Property Value	£2,800	£2,898	£4,713	£5,425	£5,750	£21,586
Net Return	£3,858	£3,997	£5,911	£6,723	£7,182	£27,672
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	15%	16%	24%	27%	29%	86%