	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,472	£5,554	£5,637	£5,778	£5,923	£28,365
Total Expenses	£4,570	£4,591	£4,610	£4,634	£4,659	£23,065
Profit Before Tax	£902	£963	£1,028	£1,144	£1,263	£5,300
Profit After Tax	£730	£780	£832	£927	£1,023	£4,293
Change In Property Value	£3,285	£6,203	£7,139	£7,568	£6,016	£30,211
Net Return	£4,015	£6,983	£7,972	£8,494	£7,040	£34,504
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	102%