	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,456	£6,553	£6,651	£6,817	£6,988	£33,465
Total Expenses	£4,202	£4,224	£4,244	£4,272	£4,299	£21,242
Profit Before Tax	£2,254	£2,328	£2,407	£2,546	£2,689	£12,223
Profit After Tax	£1,826	£1,886	£1,949	£2,062	£2,178	£9,901
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£5,151	£7,294	£8,173	£8,660	£8,005	£37,283
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	17%	25%	28%	29%	27%	126%