	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,368	£7,479	£7,591	£7,780	£7,975	£38,193
Total Expenses	£4,776	£4,800	£4,821	£4,851	£4,881	£24,128
Profit Before Tax	£2,592	£2,679	£2,770	£2,930	£3,094	£14,065
Profit After Tax	£2,099	£2,170	£2,243	£2,373	£2,506	£11,392
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£5,949	£8,432	£9,450	£10,012	£9,254	£43,098
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	17%	25%	28%	29%	27%	127%