	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,988	£6,108	£6,230	£6,386	£6,545	£31,257
Total Expenses	£4,155	£4,180	£4,202	£4,228	£4,255	£21,021
Profit Before Tax	£1,833	£1,928	£2,028	£2,157	£2,290	£10,236
Profit After Tax	£1,484	£1,562	£1,642	£1,747	£1,855	£8,291
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£4,334	£6,454	£7,807	£8,282	£7,627	£34,504
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	22%	26%	28%	26%	117%