	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,156	£6,279	£6,405	£6,565	£6,729	£32,134
Total Expenses	£5,190	£5,252	£5,305	£5,363	£5,422	£26,533
Profit Before Tax	£966	£1,027	£1,099	£1,202	£1,307	£5,601
Profit After Tax	£783	£832	£890	£973	£1,058	£4,537
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£3,183	£4,952	£6,082	£6,476	£5,919	£26,611
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	24%	22%	97%