	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,520	£5,603	£5,687	£5,829	£5,975	£28,613
Total Expenses	£3,626	£3,647	£3,665	£3,690	£3,715	£18,344
Profit Before Tax	£1,894	£1,956	£2,021	£2,139	£2,259	£10,270
Profit After Tax	£1,534	£1,584	£1,637	£1,733	£1,830	£8,318
Change In Property Value	£2,800	£4,554	£5,241	£5,556	£4,908	£23,059
Net Return	£4,334	£6,138	£6,879	£7,288	£6,738	£31,377
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	17%	25%	28%	29%	27%	126%