	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,048	£6,169	£6,292	£6,450	£6,611	£31,570
Total Expenses	£4,642	£4,667	£4,690	£4,716	£4,743	£23,458
Profit Before Tax	£1,406	£1,502	£1,603	£1,734	£1,868	£8,112
Profit After Tax	£1,139	£1,217	£1,298	£1,404	£1,513	£6,571
Change In Property Value	£3,299	£5,662	£7,135	£7,563	£6,680	£30,339
Net Return	£4,437	£6,879	£8,433	£8,967	£8,194	£36,910
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	20%	25%	26%	24%	109%