	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£4,589	£4,610	£4,628	£4,653	£4,678	£23,157
Profit Before Tax	£907	£969	£1,034	£1,151	£1,271	£5,332
Profit After Tax	£735	£785	£837	£932	£1,029	£4,319
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£4,585	£7,047	£8,044	£8,571	£7,777	£36,024
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	13%	21%	24%	25%	23%	106%