	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,328	£6,455	£6,616	£6,781	£32,384
Total Expenses	£4,338	£4,363	£4,386	£4,412	£4,440	£21,938
Profit Before Tax	£1,866	£1,965	£2,069	£2,204	£2,342	£10,446
Profit After Tax	£1,512	£1,592	£1,676	£1,785	£1,897	£8,461
Change In Property Value	£3,000	£5,150	£6,489	£6,878	£6,076	£27,593
Net Return	£4,512	£6,742	£8,165	£8,663	£7,973	£36,054
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	22%	26%	28%	26%	116%