	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,792	£6,894	£7,066	£7,243	£7,460	£35,455
Total Expenses	£5,145	£5,166	£5,194	£5,223	£5,255	£25,984
Profit Before Tax	£1,647	£1,727	£1,872	£2,020	£2,205	£9,471
Profit After Tax	£1,334	£1,399	£1,516	£1,636	£1,786	£7,672
Change In Property Value	£3,498	£3,621	£5,889	£6,777	£7,184	£26,969
Net Return	£4,833	£5,020	£7,405	£8,414	£8,970	£34,641
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	16%	16%	24%	27%	29%	112%