	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,216	£7,396	£7,618	£36,207
Total Expenses	£5,558	£5,580	£5,608	£5,637	£5,670	£28,053
Profit Before Tax	£1,378	£1,460	£1,608	£1,759	£1,948	£8,154
Profit After Tax	£1,116	£1,183	£1,302	£1,425	£1,578	£6,605
Change In Property Value	£3,850	£3,985	£6,481	£7,459	£7,906	£29,681
Net Return	£4,966	£5,168	£7,783	£8,884	£9,485	£36,286
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	15%	15%	23%	26%	28%	107%