	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,672	£6,772	£6,874	£7,046	£7,222	£34,585
Total Expenses	£4,369	£4,391	£4,412	£4,439	£4,467	£22,078
Profit Before Tax	£2,303	£2,381	£2,462	£2,606	£2,754	£12,507
Profit After Tax	£1,866	£1,929	£1,994	£2,111	£2,231	£10,131
Change In Property Value	£3,483	£5,664	£6,519	£6,910	£6,104	£28,679
Net Return	£5,348	£7,593	£8,513	£9,021	£8,335	£38,810
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	25%	28%	29%	27%	126%