	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,724	£5,838	£5,955	£6,104	£6,257	£29,879
Total Expenses	£4,612	£4,636	£4,658	£4,683	£4,709	£23,296
Profit Before Tax	£1,112	£1,203	£1,298	£1,421	£1,548	£6,582
Profit After Tax	£901	£974	£1,051	£1,151	£1,254	£5,332
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£4,201	£6,639	£8,189	£8,717	£7,937	£35,684
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	23%	21%	96%