	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,656	£7,809	£7,965	£8,164	£8,369	£39,963
Total Expenses	£5,500	£5,566	£5,622	£5,684	£5,747	£28,120
Profit Before Tax	£2,156	£2,243	£2,343	£2,480	£2,621	£11,843
Profit After Tax	£1,746	£1,817	£1,898	£2,009	£2,123	£9,593
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£4,296	£6,195	£7,413	£7,856	£7,288	£33,047
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	21%	26%	27%	25%	114%