	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,976	£6,066	£6,157	£6,311	£6,468	£30,977
Total Expenses	£5,268	£5,327	£5,377	£5,434	£5,493	£26,900
Profit Before Tax	£708	£739	£779	£876	£975	£4,077
Profit After Tax	£573	£598	£631	£710	£790	£3,303
Change In Property Value	£2,490	£4,702	£5,412	£5,736	£4,560	£22,900
Net Return	£3,063	£5,300	£6,043	£6,446	£5,350	£26,203
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	20%	23%	25%	21%	101%