	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,888	£7,026	£7,166	£7,345	£7,529	£35,955
Total Expenses	£5,372	£5,398	£5,422	£5,451	£5,480	£27,122
Profit Before Tax	£1,516	£1,628	£1,744	£1,895	£2,050	£8,833
Profit After Tax	£1,228	£1,319	£1,413	£1,535	£1,660	£7,155
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£5,128	£8,014	£9,848	£10,477	£9,559	£43,026
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	18%	22%	24%	22%	98%