	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£5,526	£5,585	£5,636	£5,694	£5,753	£28,194
Profit Before Tax	£774	£809	£855	£959	£1,066	£4,463
Profit After Tax	£627	£656	£692	£777	£863	£3,615
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£3,327	£5,754	£6,560	£6,997	£5,808	£28,446
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	23%	25%	21%	102%