	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,920	£8,039	£8,159	£8,363	£8,572	£41,054
Total Expenses	£5,153	£5,177	£5,200	£5,231	£5,262	£26,023
Profit Before Tax	£2,767	£2,861	£2,960	£3,133	£3,310	£15,031
Profit After Tax	£2,241	£2,318	£2,397	£2,538	£2,681	£12,175
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£6,441	£9,149	£10,259	£10,871	£10,043	£46,763
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	25%	28%	29%	27%	126%