	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,180	£6,273	£6,367	£6,526	£6,689	£32,035
Total Expenses	£5,301	£5,323	£5,342	£5,369	£5,396	£26,730
Profit Before Tax	£879	£950	£1,025	£1,157	£1,294	£5,305
Profit After Tax	£712	£770	£830	£937	£1,048	£4,297
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£5,262	£8,170	£9,347	£9,966	£9,023	£41,767
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	20%	23%	25%	23%	104%