	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,940	£6,059	£6,180	£6,334	£6,493	£31,006
Total Expenses	£3,990	£4,014	£4,036	£4,062	£4,089	£20,192
Profit Before Tax	£1,950	£2,045	£2,143	£2,272	£2,404	£10,814
Profit After Tax	£1,580	£1,656	£1,736	£1,840	£1,947	£8,760
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£4,280	£6,291	£7,576	£8,031	£7,415	£33,594
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	22%	27%	29%	26%	120%