	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,260	£7,369	£7,479	£7,666	£7,858	£37,633
Total Expenses	£4,764	£4,787	£4,808	£4,837	£4,867	£24,064
Profit Before Tax	£2,496	£2,582	£2,671	£2,829	£2,991	£13,569
Profit After Tax	£2,022	£2,091	£2,164	£2,291	£2,423	£10,991
Change In Property Value	£3,848	£6,259	£7,203	£7,636	£6,745	£31,691
Net Return	£5,870	£8,350	£9,367	£9,927	£9,167	£42,682
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	29%	27%	126%