	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,780	£6,916	£7,088	£7,266	£7,447	£35,497
Total Expenses	£5,741	£5,766	£5,794	£5,822	£5,851	£28,974
Profit Before Tax	£1,039	£1,150	£1,295	£1,443	£1,596	£6,523
Profit After Tax	£842	£931	£1,049	£1,169	£1,293	£5,284
Change In Property Value	£3,450	£3,554	£6,100	£7,686	£8,147	£28,937
Net Return	£4,292	£4,485	£7,149	£8,855	£9,440	£34,221
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%