	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	£5,333	£5,359	£5,382	£5,410	£5,438	£26,921
Profit Before Tax	£1,171	£1,275	£1,385	£1,526	£1,672	£7,029
Profit After Tax	£948	£1,033	£1,122	£1,236	£1,354	£5,693
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£4,848	£7,728	£9,557	£10,178	£9,253	£41,565
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	18%	22%	23%	21%	95%