	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,092	£7,198	£7,306	£7,489	£7,676	£36,762
Total Expenses	£5,925	£5,986	£6,038	£6,098	£6,159	£30,205
Profit Before Tax	£1,167	£1,213	£1,269	£1,391	£1,517	£6,557
Profit After Tax	£945	£982	£1,028	£1,127	£1,229	£5,311
Change In Property Value	£2,999	£5,662	£6,517	£6,908	£5,492	£27,577
Net Return	£3,944	£6,644	£7,544	£8,035	£6,721	£32,888
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	106%