	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,844	£5,932	£6,021	£6,171	£6,325	£30,293
Total Expenses	£5,158	£5,217	£5,267	£5,324	£5,382	£26,349
Profit Before Tax	£686	£714	£754	£847	£943	£3,944
Profit After Tax	£555	£579	£610	£686	£764	£3,195
Change In Property Value	£2,400	£4,532	£5,216	£5,529	£4,395	£22,072
Net Return	£2,955	£5,111	£5,826	£6,215	£5,160	£25,267
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	20%	23%	25%	21%	101%