	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,075	£7,216	£7,397	£7,582	£36,205
Total Expenses	£4,733	£4,759	£4,784	£4,812	£4,841	£23,929
Profit Before Tax	£2,203	£2,315	£2,433	£2,584	£2,740	£12,276
Profit After Tax	£1,785	£1,876	£1,970	£2,093	£2,220	£9,944
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£5,085	£7,541	£9,108	£9,660	£8,903	£40,296
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	22%	27%	28%	26%	119%