	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,352	£5,459	£5,568	£5,707	£5,850	£27,937
Total Expenses	£3,770	£3,793	£3,814	£3,839	£3,864	£19,080
Profit Before Tax	£1,582	£1,666	£1,754	£1,869	£1,986	£8,856
Profit After Tax	£1,281	£1,349	£1,421	£1,514	£1,609	£7,174
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,831	£5,727	£6,936	£7,360	£6,773	£30,628
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	22%	26%	28%	26%	116%