	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,136	£7,279	£7,461	£7,647	£36,518
Total Expenses	£5,917	£5,981	£6,036	£6,096	£6,158	£30,189
Profit Before Tax	£1,079	£1,155	£1,242	£1,364	£1,489	£6,330
Profit After Tax	£874	£935	£1,006	£1,105	£1,206	£5,127
Change In Property Value	£3,000	£5,150	£6,489	£6,878	£6,076	£27,593
Net Return	£3,874	£6,085	£7,495	£7,983	£7,282	£32,720
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	23%	21%	96%