	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,476	£7,588	£7,702	£7,895	£8,092	£38,752
Total Expenses	£4,787	£4,811	£4,832	£4,862	£4,892	£24,184
Profit Before Tax	£2,689	£2,778	£2,870	£3,033	£3,200	£14,569
Profit After Tax	£2,178	£2,250	£2,325	£2,456	£2,592	£11,801
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£6,028	£8,512	£9,531	£10,096	£9,340	£43,506
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	27%	128%