	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,284	£4,370	£4,457	£4,569	£4,683	£22,362
Total Expenses	£3,018	£3,039	£3,058	£3,080	£3,102	£15,297
Profit Before Tax	£1,266	£1,330	£1,399	£1,489	£1,581	£7,065
Profit After Tax	£1,025	£1,078	£1,133	£1,206	£1,280	£5,722
Change In Property Value	£1,949	£3,345	£4,215	£4,467	£3,946	£17,922
Net Return	£2,974	£4,423	£5,348	£5,673	£5,227	£23,644
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	22%	26%	28%	26%	115%