	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,912	£8,110	£8,313	£39,810
Total Expenses	£5,129	£5,153	£5,175	£5,205	£5,236	£25,898
Profit Before Tax	£2,551	£2,642	£2,737	£2,905	£3,077	£13,912
Profit After Tax	£2,066	£2,140	£2,217	£2,353	£2,492	£11,268
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£6,266	£8,971	£10,079	£10,686	£9,853	£45,856
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	29%	27%	124%