	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,988	£6,078	£6,230	£6,386	£6,577	£31,258
Total Expenses	£4,868	£4,888	£4,914	£4,941	£4,971	£24,582
Profit Before Tax	£1,120	£1,189	£1,315	£1,445	£1,606	£6,676
Profit After Tax	£907	£963	£1,065	£1,170	£1,301	£5,407
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£4,232	£4,405	£6,663	£7,612	£8,129	£31,041
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	14%	15%	23%	26%	28%	105%