	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,952	£7,091	£7,269	£7,450	£35,579
Total Expenses	£4,721	£4,747	£4,771	£4,799	£4,828	£23,866
Profit Before Tax	£2,095	£2,205	£2,320	£2,469	£2,622	£11,712
Profit After Tax	£1,697	£1,786	£1,879	£2,000	£2,124	£9,487
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£4,997	£7,451	£9,017	£9,566	£8,807	£39,839
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	22%	27%	28%	26%	117%