	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,196	£5,274	£5,353	£5,487	£5,624	£26,934
Total Expenses	£3,594	£3,614	£3,632	£3,656	£3,680	£18,176
Profit Before Tax	£1,602	£1,660	£1,721	£1,831	£1,944	£8,758
Profit After Tax	£1,298	£1,345	£1,394	£1,483	£1,574	£7,094
Change In Property Value	£2,800	£4,554	£5,241	£5,556	£4,908	£23,059
Net Return	£4,098	£5,899	£6,635	£7,039	£6,482	£30,153
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	16%	24%	27%	28%	26%	121%