	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,992	£8,112	£8,234	£8,439	£8,650	£41,427
Total Expenses	£5,080	£5,104	£5,127	£5,158	£5,189	£25,658
Profit Before Tax	£2,912	£3,008	£3,107	£3,282	£3,461	£15,769
Profit After Tax	£2,359	£2,436	£2,517	£2,658	£2,803	£12,773
Change In Property Value	£4,113	£6,689	£7,698	£8,160	£7,208	£33,867
Net Return	£6,471	£9,125	£10,215	£10,818	£10,011	£46,640
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	28%	129%