	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,365	£6,492	£6,654	£6,821	£32,572
Total Expenses	£5,198	£5,260	£5,314	£5,372	£5,432	£26,577
Profit Before Tax	£1,042	£1,104	£1,178	£1,282	£1,389	£5,996
Profit After Tax	£844	£894	£954	£1,039	£1,125	£4,856
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£3,244	£5,014	£6,145	£6,541	£5,986	£26,931
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	18%	22%	24%	22%	98%