	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,672	£6,805	£6,942	£7,115	£7,293	£34,827
Total Expenses	£5,531	£5,594	£5,649	£5,708	£5,768	£28,250
Profit Before Tax	£1,141	£1,211	£1,293	£1,407	£1,525	£6,577
Profit After Tax	£924	£981	£1,047	£1,140	£1,235	£5,327
Change In Property Value	£2,670	£4,584	£5,775	£6,122	£5,408	£24,558
Net Return	£3,594	£5,565	£6,822	£7,262	£6,642	£29,885
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	18%	22%	24%	22%	98%