	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,804	£6,906	£7,010	£7,185	£7,365	£35,269
Total Expenses	£5,898	£5,958	£6,009	£6,069	£6,129	£30,064
Profit Before Tax	£906	£948	£1,000	£1,116	£1,235	£5,205
Profit After Tax	£734	£768	£810	£904	£1,000	£4,216
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£3,734	£6,433	£7,330	£7,815	£6,495	£31,807
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	103%