	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,781	£6,917	£7,089	£7,267	£34,702
Total Expenses	£5,721	£5,785	£5,839	£5,898	£5,959	£29,203
Profit Before Tax	£927	£996	£1,077	£1,191	£1,308	£5,499
Profit After Tax	£751	£807	£873	£965	£1,059	£4,454
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£3,601	£5,699	£7,037	£7,499	£6,832	£30,668
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	23%	21%	95%