	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,369	£7,479	£7,666	£7,858	£37,633
Total Expenses	£4,765	£4,789	£4,810	£4,839	£4,869	£24,072
Profit Before Tax	£2,495	£2,580	£2,669	£2,827	£2,989	£13,561
Profit After Tax	£2,021	£2,090	£2,162	£2,290	£2,421	£10,984
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£5,871	£8,352	£9,369	£9,929	£9,169	£42,690
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%