	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,602	£6,767	£6,936	£7,144	£33,952
Total Expenses	£5,118	£5,139	£5,166	£5,194	£5,226	£25,843
Profit Before Tax	£1,386	£1,462	£1,600	£1,741	£1,918	£8,108
Profit After Tax	£1,123	£1,185	£1,296	£1,411	£1,554	£6,568
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£4,623	£4,807	£7,188	£8,191	£8,741	£33,550
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	15%	16%	23%	26%	28%	108%