	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,720	£6,854	£6,991	£7,166	£7,345	£35,078
Total Expenses	£6,050	£6,114	£6,169	£6,228	£6,288	£30,849
Profit Before Tax	£670	£741	£823	£938	£1,057	£4,229
Profit After Tax	£542	£600	£667	£760	£856	£3,425
Change In Property Value	£3,150	£5,408	£6,813	£7,222	£6,380	£28,973
Net Return	£3,692	£6,007	£7,480	£7,982	£7,236	£32,398
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	18%	23%	25%	22%	100%