	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,492	£6,622	£6,754	£6,923	£7,096	£33,887
Total Expenses	£4,365	£4,391	£4,414	£4,441	£4,469	£22,081
Profit Before Tax	£2,127	£2,231	£2,340	£2,482	£2,627	£11,807
Profit After Tax	£1,723	£1,807	£1,896	£2,010	£2,128	£9,564
Change In Property Value	£2,999	£5,147	£6,486	£6,875	£6,073	£27,579
Net Return	£4,721	£6,955	£8,381	£8,885	£8,201	£37,143
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	22%	27%	29%	26%	120%