	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	£5,975	£6,036	£6,087	£6,147	£6,208	£30,454
Profit Before Tax	£961	£1,004	£1,058	£1,177	£1,299	£5,499
Profit After Tax	£778	£813	£857	£954	£1,052	£4,455
Change In Property Value	£2,040	£4,162	£5,410	£5,681	£4,175	£21,467
Net Return	£2,818	£4,975	£6,267	£6,634	£5,228	£25,922
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	82%