	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,748	£7,903	£8,100	£8,303	£39,650
Total Expenses	£4,960	£4,987	£5,013	£5,043	£5,074	£25,078
Profit Before Tax	£2,636	£2,761	£2,890	£3,057	£3,229	£14,572
Profit After Tax	£2,135	£2,236	£2,341	£2,476	£2,615	£11,804
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,585	£8,159	£9,803	£10,386	£9,602	£43,536
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	28%	29%	27%	123%