	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,940	£6,029	£6,120	£6,273	£6,429	£30,791
Total Expenses	£4,633	£4,655	£4,674	£4,700	£4,726	£23,388
Profit Before Tax	£1,307	£1,374	£1,446	£1,573	£1,703	£7,403
Profit After Tax	£1,058	£1,113	£1,171	£1,274	£1,380	£5,996
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£4,908	£7,375	£8,378	£8,913	£8,128	£37,702
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	14%	22%	25%	26%	24%	111%