	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,405	£7,590	£7,780	£7,975	£38,010
Total Expenses	£5,590	£5,616	£5,646	£5,675	£5,706	£28,233
Profit Before Tax	£1,670	£1,789	£1,945	£2,105	£2,269	£9,777
Profit After Tax	£1,352	£1,449	£1,575	£1,705	£1,838	£7,919
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£4,652	£4,848	£7,410	£9,057	£9,631	£35,599
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	22%	27%	28%	105%