	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£5,117	£5,141	£5,163	£5,193	£5,223	£25,836
Profit Before Tax	£2,443	£2,533	£2,626	£2,791	£2,960	£13,352
Profit After Tax	£1,979	£2,051	£2,127	£2,260	£2,397	£10,815
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£6,179	£8,882	£9,989	£10,594	£9,759	£45,403
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	29%	26%	123%