	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,144	£6,236	£6,330	£6,488	£6,650	£31,848
Total Expenses	£4,203	£4,225	£4,245	£4,271	£4,298	£21,241
Profit Before Tax	£1,941	£2,011	£2,085	£2,217	£2,352	£10,607
Profit After Tax	£1,572	£1,629	£1,689	£1,796	£1,905	£8,592
Change In Property Value	£3,360	£5,465	£6,289	£6,667	£5,889	£27,670
Net Return	£4,932	£7,094	£7,978	£8,463	£7,795	£36,262
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	28%	26%	122%