	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,752	£7,907	£8,105	£8,307	£8,515	£40,586
Total Expenses	£6,235	£6,262	£6,292	£6,323	£6,355	£31,466
Profit Before Tax	£1,517	£1,645	£1,813	£1,984	£2,160	£9,120
Profit After Tax	£1,229	£1,333	£1,468	£1,607	£1,750	£7,387
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£4,979	£5,195	£8,099	£9,962	£10,606	£38,841
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	21%	26%	28%	101%