	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,405	£7,553	£7,742	£7,936	£37,896
Total Expenses	£4,765	£4,792	£4,817	£4,847	£4,877	£24,098
Profit Before Tax	£2,495	£2,613	£2,736	£2,895	£3,059	£13,798
Profit After Tax	£2,021	£2,116	£2,216	£2,345	£2,478	£11,176
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£5,321	£7,781	£9,354	£9,911	£9,161	£41,529
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	122%