	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,769	£6,904	£7,077	£7,254	£34,639
Total Expenses	£5,398	£5,462	£5,516	£5,575	£5,636	£27,588
Profit Before Tax	£1,238	£1,307	£1,388	£1,501	£1,618	£7,052
Profit After Tax	£1,002	£1,059	£1,124	£1,216	£1,310	£5,712
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,552	£5,436	£6,640	£7,063	£6,475	£29,166
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	24%	22%	100%