	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,316	£5,396	£5,477	£5,614	£5,754	£27,556
Total Expenses	£3,927	£3,948	£3,966	£3,990	£4,015	£19,847
Profit Before Tax	£1,389	£1,448	£1,511	£1,623	£1,739	£7,709
Profit After Tax	£1,125	£1,173	£1,224	£1,315	£1,409	£6,245
Change In Property Value	£2,250	£4,151	£5,302	£6,102	£4,312	£22,118
Net Return	£3,375	£5,324	£6,526	£7,417	£5,721	£28,362
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	23%	26%	20%	101%