	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,580	£5,692	£5,834	£5,980	£6,129	£29,214
Total Expenses	£4,629	£4,651	£4,676	£4,702	£4,728	£23,386
Profit Before Tax	£951	£1,040	£1,158	£1,278	£1,402	£5,828
Profit After Tax	£771	£843	£938	£1,035	£1,135	£4,721
Change In Property Value	£2,700	£2,781	£4,774	£6,015	£6,376	£22,647
Net Return	£3,471	£3,624	£5,712	£7,050	£7,512	£27,368
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	20%	25%	27%	98%