	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,146	£7,324	£7,507	£35,953
Total Expenses	£4,733	£4,756	£4,777	£4,805	£4,834	£23,904
Profit Before Tax	£2,203	£2,284	£2,369	£2,519	£2,674	£12,049
Profit After Tax	£1,785	£1,850	£1,919	£2,041	£2,166	£9,760
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£5,635	£8,112	£9,126	£9,680	£8,913	£41,465
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	28%	26%	122%