	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,688	£5,773	£5,918	£6,066	£29,049
Total Expenses	£3,634	£3,655	£3,674	£3,699	£3,724	£18,387
Profit Before Tax	£1,970	£2,033	£2,099	£2,219	£2,341	£10,662
Profit After Tax	£1,595	£1,647	£1,700	£1,797	£1,896	£8,636
Change In Property Value	£2,800	£4,554	£5,241	£5,556	£4,908	£23,059
Net Return	£4,395	£6,201	£6,942	£7,353	£6,804	£31,694
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	29%	27%	127%