	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,146	£7,324	£7,507	£35,953
Total Expenses	£5,879	£5,939	£5,991	£6,051	£6,112	£29,971
Profit Before Tax	£1,057	£1,101	£1,155	£1,274	£1,396	£5,982
Profit After Tax	£856	£892	£935	£1,032	£1,131	£4,845
Change In Property Value	£3,465	£5,636	£6,486	£6,875	£6,073	£28,535
Net Return	£4,321	£6,527	£7,421	£7,907	£7,204	£33,380
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	21%	24%	26%	23%	109%