	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,790	£5,934	£6,083	£6,235	£29,717
Total Expenses	£4,638	£4,661	£4,686	£4,712	£4,738	£23,436
Profit Before Tax	£1,038	£1,128	£1,248	£1,370	£1,497	£6,281
Profit After Tax	£840	£914	£1,011	£1,110	£1,212	£5,087
Change In Property Value	£2,700	£2,781	£4,774	£6,015	£6,376	£22,647
Net Return	£3,540	£3,695	£5,785	£7,125	£7,588	£27,734
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	21%	25%	27%	99%