	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,840	£6,943	£7,047	£7,223	£7,403	£35,456
Total Expenses	£4,241	£4,263	£4,284	£4,312	£4,341	£21,441
Profit Before Tax	£2,599	£2,679	£2,763	£2,911	£3,063	£14,015
Profit After Tax	£2,105	£2,170	£2,238	£2,358	£2,481	£11,352
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£5,430	£7,578	£8,462	£8,955	£8,308	£38,734
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	18%	26%	29%	30%	28%	131%