	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,316	£5,396	£5,477	£5,614	£5,754	£27,556
Total Expenses	£4,087	£4,107	£4,125	£4,150	£4,174	£20,643
Profit Before Tax	£1,229	£1,289	£1,351	£1,464	£1,580	£6,913
Profit After Tax	£996	£1,044	£1,095	£1,186	£1,280	£5,599
Change In Property Value	£2,849	£5,379	£6,191	£6,562	£5,217	£26,197
Net Return	£3,844	£6,423	£7,285	£7,748	£6,496	£31,796
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	26%	22%	108%