	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,696	£6,796	£6,898	£7,071	£7,248	£34,709
Total Expenses	£4,385	£4,408	£4,428	£4,456	£4,485	£22,163
Profit Before Tax	£2,311	£2,388	£2,470	£2,615	£2,763	£12,547
Profit After Tax	£1,872	£1,935	£2,001	£2,118	£2,238	£10,163
Change In Property Value	£3,498	£5,690	£6,548	£6,941	£6,131	£28,809
Net Return	£5,370	£7,624	£8,549	£9,059	£8,369	£38,971
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	25%	28%	29%	27%	126%