	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,796	£5,883	£5,971	£6,120	£6,273	£30,044
Total Expenses	£4,297	£4,318	£4,337	£4,363	£4,389	£21,704
Profit Before Tax	£1,499	£1,565	£1,634	£1,758	£1,885	£8,340
Profit After Tax	£1,214	£1,267	£1,323	£1,424	£1,527	£6,755
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£4,214	£6,932	£7,843	£8,335	£7,021	£34,346
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	22%	25%	27%	23%	111%