	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,284	£4,348	£4,413	£4,524	£4,637	£22,206
Total Expenses	£2,955	£2,974	£2,991	£3,013	£3,035	£14,968
Profit Before Tax	£1,329	£1,374	£1,422	£1,511	£1,602	£7,238
Profit After Tax	£1,076	£1,113	£1,152	£1,224	£1,298	£5,863
Change In Property Value	£2,205	£3,586	£4,127	£4,375	£3,865	£18,159
Net Return	£3,281	£4,699	£5,280	£5,599	£5,163	£24,022
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	16%	24%	27%	28%	26%	121%