	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,699	£6,799	£6,969	£7,144	£34,212
Total Expenses	£5,781	£5,841	£5,892	£5,951	£6,011	£29,475
Profit Before Tax	£819	£858	£908	£1,019	£1,133	£4,736
Profit After Tax	£663	£695	£735	£825	£918	£3,836
Change In Property Value	£2,425	£3,977	£5,687	£6,545	£4,625	£23,260
Net Return	£3,088	£4,672	£6,422	£7,371	£5,543	£27,096
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	16%	21%	24%	18%	90%