	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,190	£8,395	£8,646	£41,093
Total Expenses	£6,247	£6,270	£6,301	£6,332	£6,368	£31,517
Profit Before Tax	£1,625	£1,720	£1,889	£2,063	£2,279	£9,576
Profit After Tax	£1,317	£1,393	£1,530	£1,671	£1,846	£7,756
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£5,692	£5,921	£8,895	£10,147	£10,830	£41,485
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	15%	23%	26%	28%	108%