	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,552	£6,650	£6,817	£6,987	£7,197	£34,202
Total Expenses	£4,924	£4,946	£4,973	£5,001	£5,033	£24,877
Profit Before Tax	£1,628	£1,705	£1,844	£1,986	£2,164	£9,326
Profit After Tax	£1,318	£1,381	£1,493	£1,609	£1,753	£7,554
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£4,643	£4,822	£7,090	£8,050	£8,581	£33,187
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	16%	24%	27%	29%	112%