	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,748	£6,849	£7,020	£7,196	£34,460
Total Expenses	£4,221	£4,244	£4,264	£4,292	£4,320	£21,342
Profit Before Tax	£2,427	£2,504	£2,585	£2,728	£2,876	£13,119
Profit After Tax	£1,966	£2,028	£2,094	£2,210	£2,329	£10,626
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£5,291	£7,436	£8,318	£8,807	£8,157	£38,008
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	129%