	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£4,024	£4,046	£4,066	£4,093	£4,120	£20,349
Profit Before Tax	£2,276	£2,348	£2,424	£2,560	£2,699	£12,308
Profit After Tax	£1,843	£1,902	£1,964	£2,074	£2,186	£9,969
Change In Property Value	£3,148	£5,120	£5,893	£6,247	£5,518	£25,926
Net Return	£4,992	£7,023	£7,857	£8,320	£7,704	£35,896
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	128%