	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,075	£7,252	£7,433	£7,619	£36,314
Total Expenses	£5,558	£5,583	£5,612	£5,641	£5,670	£28,063
Profit Before Tax	£1,378	£1,491	£1,640	£1,792	£1,949	£8,250
Profit After Tax	£1,116	£1,208	£1,328	£1,452	£1,578	£6,683
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£4,416	£4,607	£7,163	£8,804	£9,372	£34,362
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	101%