	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,146	£7,324	£7,507	£35,953
Total Expenses	£4,572	£4,595	£4,616	£4,644	£4,673	£23,100
Profit Before Tax	£2,364	£2,445	£2,530	£2,680	£2,834	£12,854
Profit After Tax	£1,915	£1,981	£2,049	£2,171	£2,296	£10,412
Change In Property Value	£3,675	£5,977	£6,879	£7,292	£6,441	£30,264
Net Return	£5,590	£7,958	£8,928	£9,463	£8,737	£40,676
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	24%	27%	29%	27%	125%