	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,764	£4,835	£4,908	£5,031	£5,156	£24,695
Total Expenses	£3,486	£3,506	£3,523	£3,546	£3,569	£17,630
Profit Before Tax	£1,278	£1,330	£1,385	£1,485	£1,587	£7,065
Profit After Tax	£1,035	£1,077	£1,122	£1,203	£1,286	£5,722
Change In Property Value	£2,730	£4,440	£5,110	£5,417	£4,785	£22,482
Net Return	£3,765	£5,517	£6,232	£6,619	£6,071	£28,204
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	15%	23%	26%	27%	25%	116%