	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,060	£6,151	£6,243	£6,399	£6,559	£31,413
Total Expenses	£5,277	£5,336	£5,386	£5,443	£5,502	£26,943
Profit Before Tax	£783	£815	£857	£956	£1,057	£4,469
Profit After Tax	£635	£660	£694	£774	£856	£3,620
Change In Property Value	£2,490	£4,702	£5,412	£5,736	£4,560	£22,900
Net Return	£3,125	£5,362	£6,106	£6,511	£5,417	£26,520
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	102%