	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,948	£7,052	£7,158	£7,337	£7,520	£36,016
Total Expenses	£5,666	£5,688	£5,709	£5,738	£5,767	£28,567
Profit Before Tax	£1,282	£1,364	£1,449	£1,599	£1,754	£7,448
Profit After Tax	£1,039	£1,105	£1,173	£1,295	£1,421	£6,033
Change In Property Value	£4,169	£7,872	£9,059	£9,603	£7,634	£38,337
Net Return	£5,207	£8,976	£10,233	£10,898	£9,055	£44,370
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	26%	21%	104%