	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,761	£5,848	£5,994	£6,144	£29,422
Total Expenses	£3,963	£3,984	£4,003	£4,028	£4,054	£20,033
Profit Before Tax	£1,713	£1,777	£1,844	£1,965	£2,090	£9,389
Profit After Tax	£1,387	£1,439	£1,494	£1,592	£1,693	£7,605
Change In Property Value	£3,150	£5,123	£5,896	£6,250	£5,521	£25,941
Net Return	£4,537	£6,562	£7,390	£7,842	£7,214	£33,546
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	23%	26%	28%	26%	120%