	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,634	£6,767	£6,936	£7,109	£33,950
Total Expenses	£5,172	£5,198	£5,221	£5,249	£5,277	£26,117
Profit Before Tax	£1,332	£1,436	£1,545	£1,687	£1,833	£7,833
Profit After Tax	£1,079	£1,163	£1,252	£1,367	£1,484	£6,345
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£4,829	£7,601	£9,363	£9,965	£9,079	£40,837
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	24%	21%	97%