	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,032	£7,137	£7,245	£7,426	£7,611	£36,451
Total Expenses	£5,889	£5,949	£6,001	£6,061	£6,122	£30,021
Profit Before Tax	£1,143	£1,188	£1,244	£1,365	£1,489	£6,430
Profit After Tax	£926	£963	£1,007	£1,106	£1,206	£5,208
Change In Property Value	£2,970	£5,608	£6,455	£6,842	£5,439	£27,314
Net Return	£3,896	£6,571	£7,462	£7,948	£6,646	£32,523
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	106%