	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,184	£5,288	£5,393	£5,528	£5,666	£27,060
Total Expenses	£3,753	£3,776	£3,797	£3,821	£3,845	£18,993
Profit Before Tax	£1,431	£1,512	£1,596	£1,707	£1,821	£8,067
Profit After Tax	£1,159	£1,224	£1,293	£1,383	£1,475	£6,534
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,709	£5,602	£6,809	£7,230	£6,640	£29,989
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	21%	26%	27%	25%	113%