	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,288	£6,382	£6,478	£6,640	£6,806	£32,594
Total Expenses	£5,364	£5,423	£5,474	£5,532	£5,591	£27,383
Profit Before Tax	£924	£959	£1,004	£1,108	£1,215	£5,211
Profit After Tax	£749	£777	£814	£898	£984	£4,221
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£3,299	£5,592	£6,355	£6,772	£5,654	£27,673
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	21%	24%	26%	21%	104%