	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,761	£5,848	£5,994	£6,144	£29,422
Total Expenses	£3,640	£3,661	£3,680	£3,705	£3,731	£18,416
Profit Before Tax	£2,036	£2,100	£2,168	£2,289	£2,413	£11,006
Profit After Tax	£1,649	£1,701	£1,756	£1,854	£1,955	£8,914
Change In Property Value	£2,798	£4,551	£5,238	£5,552	£4,904	£23,044
Net Return	£4,447	£6,252	£6,994	£7,406	£6,859	£31,959
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	27%	128%