	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,660	£6,760	£6,861	£7,033	£7,209	£34,523
Total Expenses	£5,560	£5,620	£5,671	£5,730	£5,790	£28,372
Profit Before Tax	£1,100	£1,140	£1,190	£1,303	£1,418	£6,150
Profit After Tax	£891	£923	£964	£1,055	£1,149	£4,982
Change In Property Value	£2,699	£5,096	£5,865	£6,217	£4,942	£24,817
Net Return	£3,589	£6,019	£6,829	£7,272	£6,091	£29,799
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	24%	26%	22%	106%