	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	£5,562	£5,622	£5,673	£5,732	£5,792	£28,380
Profit Before Tax	£1,098	£1,138	£1,188	£1,301	£1,417	£6,142
Profit After Tax	£890	£922	£963	£1,054	£1,147	£4,975
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£3,590	£6,020	£6,831	£7,274	£6,092	£29,807
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	24%	26%	22%	106%