	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,948	£7,087	£7,229	£7,409	£7,595	£36,268
Total Expenses	£5,526	£5,590	£5,645	£5,705	£5,766	£28,233
Profit Before Tax	£1,422	£1,497	£1,583	£1,704	£1,828	£8,035
Profit After Tax	£1,152	£1,212	£1,283	£1,380	£1,481	£6,508
Change In Property Value	£2,640	£4,532	£5,710	£6,053	£5,347	£24,282
Net Return	£3,792	£5,744	£6,993	£7,433	£6,828	£30,790
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	23%	25%	23%	102%