	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,004	£5,079	£5,155	£5,284	£5,416	£25,939
Total Expenses	£4,218	£4,238	£4,256	£4,279	£4,303	£21,294
Profit Before Tax	£786	£841	£899	£1,005	£1,113	£4,645
Profit After Tax	£637	£681	£729	£814	£902	£3,762
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£3,637	£6,346	£7,248	£7,725	£6,396	£31,353
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	21%	101%