	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,916	£6,005	£6,095	£6,247	£6,403	£30,666
Total Expenses	£5,166	£5,224	£5,274	£5,332	£5,390	£26,386
Profit Before Tax	£750	£780	£820	£916	£1,014	£4,280
Profit After Tax	£608	£632	£664	£742	£821	£3,467
Change In Property Value	£2,400	£4,532	£5,216	£5,529	£4,395	£22,072
Net Return	£3,008	£5,164	£5,880	£6,271	£5,216	£25,539
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	102%