	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£6,960	£7,134	£7,313	£35,020
Total Expenses	£5,519	£5,542	£5,562	£5,590	£5,619	£27,832
Profit Before Tax	£1,237	£1,315	£1,398	£1,544	£1,694	£7,188
Profit After Tax	£1,002	£1,066	£1,132	£1,251	£1,372	£5,822
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£5,052	£8,713	£9,934	£10,581	£8,789	£43,069
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	104%