	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,392	£7,540	£7,691	£7,883	£8,080	£38,585
Total Expenses	£4,843	£4,870	£4,895	£4,925	£4,955	£24,489
Profit Before Tax	£2,549	£2,670	£2,795	£2,958	£3,125	£14,096
Profit After Tax	£2,065	£2,163	£2,264	£2,396	£2,531	£11,418
Change In Property Value	£3,360	£5,768	£7,268	£7,704	£6,805	£30,904
Net Return	£5,425	£7,931	£9,532	£10,100	£9,336	£42,323
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	122%