	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,524	£4,614	£4,707	£4,824	£4,945	£23,615
Total Expenses	£3,301	£3,323	£3,342	£3,364	£3,387	£16,718
Profit Before Tax	£1,223	£1,292	£1,365	£1,460	£1,558	£6,897
Profit After Tax	£990	£1,046	£1,105	£1,183	£1,262	£5,587
Change In Property Value	£2,190	£3,760	£4,737	£5,021	£4,435	£20,143
Net Return	£3,180	£4,806	£5,842	£6,204	£5,697	£25,730
Return From Rental Income (%)	4%	5%	5%	5%	6%	24%
Total Net Return (%)	14%	21%	26%	27%	25%	112%