	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,840	£6,943	£7,047	£7,223	£7,403	£35,456
Total Expenses	£5,580	£5,640	£5,691	£5,751	£5,812	£28,474
Profit Before Tax	£1,260	£1,303	£1,355	£1,472	£1,592	£6,982
Profit After Tax	£1,021	£1,055	£1,098	£1,192	£1,289	£5,655
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£3,721	£6,154	£6,966	£7,412	£6,234	£30,487
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	26%	22%	109%