	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,482	£4,549	£4,663	£4,780	£22,891
Total Expenses	£3,033	£3,052	£3,069	£3,091	£3,113	£15,358
Profit Before Tax	£1,383	£1,430	£1,480	£1,572	£1,667	£7,532
Profit After Tax	£1,120	£1,158	£1,199	£1,274	£1,350	£6,101
Change In Property Value	£2,275	£3,700	£4,259	£4,514	£3,987	£18,735
Net Return	£3,395	£4,859	£5,458	£5,788	£5,337	£24,836
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	17%	24%	27%	28%	26%	121%