	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£5,695	£5,752	£5,813	£5,876	£5,942	£29,079
Profit Before Tax	£1,505	£1,556	£1,677	£1,802	£1,967	£8,506
Profit After Tax	£1,219	£1,260	£1,359	£1,460	£1,593	£6,890
Change In Property Value	£2,625	£2,717	£4,419	£5,085	£5,390	£20,236
Net Return	£3,844	£3,977	£5,777	£6,545	£6,983	£27,126
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	16%	17%	25%	28%	30%	115%