	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,456	£6,585	£6,717	£6,885	£7,057	£33,700
Total Expenses	£5,380	£5,443	£5,498	£5,556	£5,616	£27,494
Profit Before Tax	£1,076	£1,142	£1,219	£1,329	£1,441	£6,206
Profit After Tax	£871	£925	£988	£1,076	£1,167	£5,027
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,421	£5,302	£6,503	£6,923	£6,332	£28,481
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	24%	22%	98%