	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,736	£6,837	£7,007	£7,183	£34,398
Total Expenses	£5,346	£5,369	£5,389	£5,417	£5,445	£26,966
Profit Before Tax	£1,290	£1,367	£1,447	£1,591	£1,738	£7,432
Profit After Tax	£1,045	£1,107	£1,172	£1,289	£1,408	£6,020
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£5,595	£8,507	£9,689	£10,317	£9,382	£43,490
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	21%	24%	26%	23%	109%