	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,828	£6,930	£7,034	£7,210	£7,390	£35,394
Total Expenses	£4,368	£4,391	£4,412	£4,440	£4,468	£22,078
Profit Before Tax	£2,460	£2,540	£2,623	£2,771	£2,922	£13,315
Profit After Tax	£1,992	£2,057	£2,125	£2,244	£2,367	£10,785
Change In Property Value	£3,465	£5,636	£6,486	£6,875	£6,073	£28,535
Net Return	£5,457	£7,693	£8,611	£9,119	£8,440	£39,320
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	18%	25%	28%	30%	27%	128%