	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,636	£4,752	£4,871	£23,326
Total Expenses	£3,685	£3,704	£3,721	£3,743	£3,766	£18,619
Profit Before Tax	£815	£863	£915	£1,009	£1,105	£4,707
Profit After Tax	£660	£699	£741	£817	£895	£3,813
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£3,210	£5,515	£6,283	£6,691	£5,565	£27,264
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	103%