	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,624	£6,756	£6,892	£7,064	£7,240	£34,576
Total Expenses	£5,184	£5,210	£5,234	£5,261	£5,290	£26,179
Profit Before Tax	£1,440	£1,546	£1,658	£1,802	£1,951	£8,397
Profit After Tax	£1,166	£1,253	£1,343	£1,460	£1,580	£6,802
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£4,916	£7,690	£9,454	£10,058	£9,175	£41,293
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	18%	22%	24%	22%	98%