	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,172	£8,376	£8,585	£41,116
Total Expenses	£4,993	£5,018	£5,040	£5,071	£5,103	£25,225
Profit Before Tax	£2,939	£3,033	£3,132	£3,305	£3,483	£15,892
Profit After Tax	£2,380	£2,457	£2,537	£2,677	£2,821	£12,872
Change In Property Value	£4,025	£6,546	£7,534	£7,986	£7,055	£33,147
Net Return	£6,405	£9,003	£10,071	£10,663	£9,876	£46,019
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	18%	25%	28%	30%	28%	130%