	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,004	£8,164	£8,327	£8,536	£8,749	£41,780
Total Expenses	£5,322	£5,351	£5,377	£5,409	£5,441	£26,900
Profit Before Tax	£2,682	£2,813	£2,950	£3,127	£3,308	£14,880
Profit After Tax	£2,172	£2,279	£2,390	£2,533	£2,680	£12,053
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£5,922	£8,716	£10,501	£11,131	£10,275	£46,544
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	23%	27%	29%	27%	121%