	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	£5,741	£5,801	£5,852	£5,912	£5,972	£29,278
Profit Before Tax	£1,099	£1,142	£1,194	£1,311	£1,431	£6,178
Profit After Tax	£890	£925	£967	£1,062	£1,159	£5,004
Change In Property Value	£2,850	£5,382	£6,194	£6,566	£5,220	£26,211
Net Return	£3,740	£6,307	£7,161	£7,628	£6,379	£31,215
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	106%