	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,480	£6,577	£6,676	£6,843	£7,014	£33,590
Total Expenses	£5,544	£5,603	£5,654	£5,713	£5,773	£28,287
Profit Before Tax	£936	£974	£1,022	£1,130	£1,241	£5,303
Profit After Tax	£758	£789	£827	£915	£1,005	£4,295
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£3,458	£5,887	£6,695	£7,135	£5,950	£29,126
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	25%	21%	104%