	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,988	£6,078	£6,169	£6,323	£6,481	£31,039
Total Expenses	£4,155	£4,177	£4,196	£4,222	£4,248	£20,999
Profit Before Tax	£1,833	£1,901	£1,973	£2,101	£2,233	£10,041
Profit After Tax	£1,485	£1,540	£1,598	£1,702	£1,809	£8,133
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,827	£27,381
Net Return	£4,809	£6,947	£7,822	£8,299	£7,636	£35,514
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	16%	24%	27%	28%	26%	120%