	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,840	£6,943	£7,047	£7,223	£7,403	£35,456
Total Expenses	£5,045	£5,068	£5,088	£5,117	£5,145	£25,463
Profit Before Tax	£1,795	£1,875	£1,958	£2,106	£2,258	£9,993
Profit After Tax	£1,454	£1,519	£1,586	£1,706	£1,829	£8,094
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£5,654	£8,350	£9,448	£10,040	£9,191	£42,682
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	23%	26%	27%	25%	115%