	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,360	£6,455	£6,552	£6,716	£6,884	£32,968
Total Expenses	£4,193	£4,215	£4,235	£4,261	£4,289	£21,192
Profit Before Tax	£2,167	£2,241	£2,318	£2,455	£2,595	£11,775
Profit After Tax	£1,756	£1,815	£1,877	£1,988	£2,102	£9,538
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£5,081	£7,223	£8,101	£8,586	£7,930	£36,920
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	24%	27%	29%	27%	125%