	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,428	£4,494	£4,562	£4,676	£4,793	£22,953
Total Expenses	£3,356	£3,375	£3,392	£3,414	£3,436	£16,973
Profit Before Tax	£1,072	£1,119	£1,170	£1,262	£1,357	£5,980
Profit After Tax	£868	£907	£948	£1,022	£1,099	£4,844
Change In Property Value	£1,875	£3,459	£4,418	£5,085	£3,594	£18,431
Net Return	£2,743	£4,366	£5,366	£6,107	£4,692	£23,275
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	26%	20%	99%