	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,116	£7,258	£7,403	£7,589	£7,778	£37,145
Total Expenses	£5,253	£5,318	£5,373	£5,434	£5,495	£26,873
Profit Before Tax	£1,863	£1,941	£2,030	£2,155	£2,283	£10,272
Profit After Tax	£1,509	£1,572	£1,645	£1,746	£1,849	£8,320
Change In Property Value	£2,370	£4,069	£5,126	£5,434	£4,800	£21,799
Net Return	£3,879	£5,640	£6,771	£7,179	£6,649	£30,119
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	27%	25%	111%