	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£8,029	£8,230	£8,436	£8,647	£41,214
Total Expenses	£6,247	£6,274	£6,305	£6,336	£6,368	£31,529
Profit Before Tax	£1,625	£1,756	£1,926	£2,100	£2,279	£9,685
Profit After Tax	£1,317	£1,422	£1,560	£1,701	£1,846	£7,845
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£5,067	£5,285	£8,190	£10,055	£10,702	£39,299
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	102%