	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,824	£7,980	£8,140	£8,344	£8,552	£40,840
Total Expenses	£5,095	£5,123	£5,149	£5,180	£5,212	£25,760
Profit Before Tax	£2,729	£2,857	£2,991	£3,163	£3,340	£15,080
Profit After Tax	£2,210	£2,314	£2,422	£2,562	£2,706	£12,215
Change In Property Value	£3,555	£6,103	£7,689	£8,151	£7,200	£32,698
Net Return	£5,765	£8,417	£10,112	£10,713	£9,906	£44,913
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	123%