	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,696	£6,796	£6,966	£7,141	£7,355	£34,954
Total Expenses	£5,137	£5,159	£5,186	£5,215	£5,247	£25,944
Profit Before Tax	£1,559	£1,638	£1,780	£1,926	£2,108	£9,010
Profit After Tax	£1,263	£1,327	£1,442	£1,560	£1,707	£7,298
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£4,763	£4,949	£7,334	£8,341	£8,895	£34,281
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	15%	16%	24%	27%	29%	111%