	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,820	£7,937	£8,135	£8,339	£39,934
Total Expenses	£4,971	£4,995	£5,017	£5,047	£5,078	£25,106
Profit Before Tax	£2,733	£2,825	£2,920	£3,088	£3,261	£14,828
Profit After Tax	£2,214	£2,288	£2,365	£2,502	£2,641	£12,011
Change In Property Value	£4,025	£6,546	£7,534	£7,986	£7,055	£33,147
Net Return	£6,239	£8,835	£9,900	£10,488	£9,696	£45,157
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	30%	27%	127%