	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,104	£7,211	£7,319	£7,502	£7,689	£36,824
Total Expenses	£5,930	£5,990	£6,042	£6,102	£6,164	£30,227
Profit Before Tax	£1,174	£1,220	£1,277	£1,400	£1,526	£6,597
Profit After Tax	£951	£989	£1,034	£1,134	£1,236	£5,344
Change In Property Value	£3,002	£5,668	£6,523	£6,915	£5,497	£27,604
Net Return	£3,953	£6,656	£7,557	£8,048	£6,733	£32,948
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	106%