	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,216	£6,309	£6,404	£6,564	£6,728	£32,221
Total Expenses	£4,017	£4,039	£4,059	£4,085	£4,112	£20,313
Profit Before Tax	£2,199	£2,270	£2,345	£2,479	£2,616	£11,908
Profit After Tax	£1,781	£1,839	£1,899	£2,008	£2,119	£9,645
Change In Property Value	£3,150	£5,123	£5,896	£6,250	£5,521	£25,941
Net Return	£4,931	£6,962	£7,796	£8,258	£7,640	£35,586
Return From Rental Income (%)	6%	7%	7%	7%	8%	34%
Total Net Return (%)	18%	25%	28%	29%	27%	127%