	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,720	£6,821	£6,923	£7,096	£7,274	£34,834
Total Expenses	£5,033	£5,056	£5,076	£5,104	£5,132	£25,401
Profit Before Tax	£1,687	£1,765	£1,847	£1,992	£2,141	£9,433
Profit After Tax	£1,366	£1,430	£1,496	£1,614	£1,735	£7,641
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£5,566	£8,261	£9,358	£9,947	£9,096	£42,228
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	22%	25%	27%	25%	114%