	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,096	£6,187	£6,280	£6,437	£6,598	£31,599
Total Expenses	£4,810	£4,831	£4,851	£4,877	£4,904	£24,273
Profit Before Tax	£1,286	£1,356	£1,429	£1,560	£1,694	£7,326
Profit After Tax	£1,042	£1,098	£1,158	£1,264	£1,372	£5,934
Change In Property Value	£2,875	£5,304	£6,775	£7,797	£5,510	£28,262
Net Return	£3,917	£6,403	£7,933	£9,061	£6,883	£34,196
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	18%	22%	26%	19%	96%