	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,224	£4,308	£4,395	£4,505	£4,617	£22,049
Total Expenses	£3,078	£3,099	£3,118	£3,139	£3,161	£15,596
Profit Before Tax	£1,146	£1,209	£1,277	£1,365	£1,456	£6,453
Profit After Tax	£928	£980	£1,034	£1,106	£1,179	£5,227
Change In Property Value	£2,010	£3,451	£4,348	£4,608	£4,071	£18,487
Net Return	£2,938	£4,430	£5,382	£5,714	£5,250	£23,714
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	21%	26%	27%	25%	112%