	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,720	£6,821	£6,991	£7,166	£7,381	£35,079
Total Expenses	£5,933	£5,955	£5,982	£6,011	£6,043	£29,924
Profit Before Tax	£787	£866	£1,009	£1,155	£1,338	£5,156
Profit After Tax	£637	£702	£817	£936	£1,084	£4,176
Change In Property Value	£4,200	£4,347	£7,070	£8,137	£8,625	£32,379
Net Return	£4,837	£5,049	£7,887	£9,073	£9,709	£36,555
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	13%	14%	21%	25%	26%	99%