	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	£5,135	£5,157	£5,184	£5,213	£5,245	£25,934
Profit Before Tax	£1,561	£1,640	£1,782	£1,928	£2,110	£9,020
Profit After Tax	£1,264	£1,328	£1,443	£1,561	£1,709	£7,306
Change In Property Value	£3,498	£3,621	£5,889	£6,777	£7,184	£26,969
Net Return	£4,763	£4,949	£7,332	£8,339	£8,893	£34,276
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	15%	16%	24%	27%	29%	111%