	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,748	£6,849	£7,020	£7,196	£34,460
Total Expenses	£5,721	£5,781	£5,833	£5,891	£5,952	£29,178
Profit Before Tax	£927	£966	£1,016	£1,129	£1,244	£5,282
Profit After Tax	£751	£783	£823	£914	£1,008	£4,278
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£4,076	£6,191	£7,047	£7,512	£6,835	£31,660
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	14%	21%	24%	25%	23%	107%