	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,101	£7,207	£7,388	£7,572	£36,264
Total Expenses	£5,221	£5,244	£5,265	£5,294	£5,323	£26,348
Profit Before Tax	£1,775	£1,856	£1,942	£2,094	£2,249	£9,916
Profit After Tax	£1,437	£1,504	£1,573	£1,696	£1,822	£8,032
Change In Property Value	£4,375	£7,116	£8,189	£8,681	£7,668	£36,029
Net Return	£5,812	£8,619	£9,763	£10,377	£9,490	£44,061
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	22%	25%	27%	25%	114%