	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,252	£6,346	£6,441	£6,602	£6,767	£32,408
Total Expenses	£5,147	£5,169	£5,189	£5,215	£5,242	£25,962
Profit Before Tax	£1,105	£1,177	£1,252	£1,387	£1,525	£6,445
Profit After Tax	£895	£953	£1,014	£1,123	£1,235	£5,221
Change In Property Value	£3,125	£5,766	£7,364	£8,475	£5,989	£30,719
Net Return	£4,020	£6,719	£8,378	£9,599	£7,224	£35,940
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	17%	22%	25%	19%	93%