	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,732	£6,900	£7,073	£7,250	£34,555
Total Expenses	£2,767	£2,796	£2,829	£2,862	£2,895	£14,148
Profit Before Tax	£3,833	£3,936	£4,072	£4,211	£4,355	£20,406
Profit After Tax	£3,105	£3,188	£3,298	£3,411	£3,527	£16,529
Change In Property Value	£699	£713	£1,454	£1,891	£2,184	£6,941
Net Return	£3,804	£3,901	£4,752	£5,302	£5,711	£23,470
Return From Rental Income (%)	17%	18%	19%	19%	20%	93%
Total Net Return (%)	21%	22%	27%	30%	32%	132%