	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,365	£6,492	£6,654	£6,821	£32,572
Total Expenses	£4,985	£5,010	£5,033	£5,060	£5,087	£25,175
Profit Before Tax	£1,255	£1,355	£1,459	£1,595	£1,734	£7,398
Profit After Tax	£1,017	£1,097	£1,182	£1,292	£1,404	£5,992
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£4,617	£7,277	£8,969	£9,546	£8,695	£39,104
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	11%	18%	22%	24%	21%	96%