	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,328	£6,486	£6,648	£6,815	£32,481
Total Expenses	£5,088	£5,112	£5,138	£5,166	£5,193	£25,696
Profit Before Tax	£1,116	£1,216	£1,348	£1,483	£1,622	£6,785
Profit After Tax	£904	£985	£1,092	£1,201	£1,314	£5,496
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£3,904	£4,075	£6,396	£7,885	£8,398	£30,659
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	21%	25%	27%	99%