	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,150	£7,257	£7,438	£7,624	£36,513
Total Expenses	£4,744	£4,767	£4,788	£4,816	£4,846	£23,960
Profit Before Tax	£2,300	£2,383	£2,469	£2,622	£2,779	£12,553
Profit After Tax	£1,863	£1,930	£2,000	£2,124	£2,251	£10,168
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£5,713	£8,192	£9,207	£9,763	£8,999	£41,874
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	29%	26%	123%