	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,620	£7,734	£7,928	£8,126	£8,370	£39,777
Total Expenses	£6,221	£6,244	£6,274	£6,305	£6,340	£31,385
Profit Before Tax	£1,399	£1,490	£1,653	£1,821	£2,029	£8,392
Profit After Tax	£1,133	£1,207	£1,339	£1,475	£1,644	£6,798
Change In Property Value	£4,375	£4,528	£7,365	£8,476	£8,985	£33,728
Net Return	£5,508	£5,735	£8,704	£9,951	£10,628	£40,526
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	105%