	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,576	£6,675	£6,775	£6,944	£7,118	£34,087
Total Expenses	£5,553	£5,613	£5,664	£5,723	£5,783	£28,337
Profit Before Tax	£1,023	£1,061	£1,111	£1,221	£1,335	£5,750
Profit After Tax	£828	£860	£900	£989	£1,081	£4,658
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£3,528	£5,958	£6,767	£7,209	£6,026	£29,489
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	21%	24%	26%	22%	105%