	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,672	£6,772	£6,874	£7,046	£7,222	£34,585
Total Expenses	£5,692	£5,752	£5,803	£5,862	£5,922	£29,030
Profit Before Tax	£980	£1,020	£1,071	£1,184	£1,300	£5,555
Profit After Tax	£794	£827	£867	£959	£1,053	£4,499
Change In Property Value	£2,820	£5,325	£6,129	£6,496	£5,165	£25,935
Net Return	£3,614	£6,152	£6,996	£7,455	£6,217	£30,434
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	104%