	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,836	£4,909	£4,982	£5,107	£5,234	£25,068
Total Expenses	£3,236	£3,256	£3,273	£3,296	£3,320	£16,380
Profit Before Tax	£1,600	£1,653	£1,709	£1,811	£1,915	£8,687
Profit After Tax	£1,296	£1,339	£1,384	£1,467	£1,551	£7,037
Change In Property Value	£2,450	£3,985	£4,586	£4,861	£4,294	£20,176
Net Return	£3,746	£5,324	£5,970	£6,328	£5,845	£27,213
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	24%	27%	29%	27%	124%