	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£6,960	£7,134	£7,313	£35,020
Total Expenses	£5,358	£5,381	£5,402	£5,429	£5,458	£27,028
Profit Before Tax	£1,398	£1,476	£1,559	£1,705	£1,855	£7,992
Profit After Tax	£1,132	£1,196	£1,263	£1,381	£1,502	£6,474
Change In Property Value	£4,550	£7,400	£8,517	£9,028	£7,975	£37,470
Net Return	£5,682	£8,596	£9,780	£10,409	£9,477	£43,944
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	21%	24%	26%	24%	110%