	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£4,348	£4,369	£4,389	£4,416	£4,443	£21,965
Profit Before Tax	£1,953	£2,025	£2,101	£2,237	£2,376	£10,691
Profit After Tax	£1,582	£1,640	£1,702	£1,812	£1,924	£8,660
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£5,082	£7,333	£8,253	£8,756	£8,059	£37,483
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	24%	27%	28%	26%	121%