	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	£5,238	£5,301	£5,355	£5,414	£5,475	£26,783
Profit Before Tax	£1,398	£1,468	£1,549	£1,662	£1,779	£7,856
Profit After Tax	£1,133	£1,189	£1,254	£1,346	£1,441	£6,363
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£3,533	£5,309	£6,446	£6,849	£6,301	£28,438
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	19%	24%	25%	23%	104%