	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,128	£7,235	£7,343	£7,527	£7,715	£36,949
Total Expenses	£5,898	£5,959	£6,011	£6,071	£6,132	£30,071
Profit Before Tax	£1,230	£1,276	£1,333	£1,456	£1,583	£6,878
Profit After Tax	£996	£1,034	£1,080	£1,179	£1,282	£5,571
Change In Property Value	£2,970	£5,608	£6,455	£6,842	£5,439	£27,314
Net Return	£3,966	£6,642	£7,534	£8,021	£6,722	£32,885
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	107%