	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,380	£4,468	£4,557	£4,671	£4,788	£22,863
Total Expenses	£3,287	£3,308	£3,327	£3,349	£3,371	£16,643
Profit Before Tax	£1,093	£1,160	£1,230	£1,322	£1,416	£6,221
Profit After Tax	£886	£939	£996	£1,071	£1,147	£5,039
Change In Property Value	£2,190	£3,760	£4,737	£5,021	£4,435	£20,143
Net Return	£3,076	£4,699	£5,733	£6,092	£5,583	£25,182
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	21%	25%	27%	24%	110%