	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,456	£6,553	£6,651	£6,817	£6,988	£33,465
Total Expenses	£5,380	£5,440	£5,491	£5,549	£5,609	£27,470
Profit Before Tax	£1,076	£1,113	£1,160	£1,268	£1,379	£5,995
Profit After Tax	£871	£901	£940	£1,027	£1,117	£4,856
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£3,421	£5,717	£6,482	£6,901	£5,787	£28,308
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	22%	24%	26%	22%	107%