	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,196	£5,300	£5,406	£5,541	£5,680	£27,123
Total Expenses	£4,235	£4,258	£4,279	£4,303	£4,328	£21,404
Profit Before Tax	£961	£1,042	£1,127	£1,238	£1,352	£5,718
Profit After Tax	£778	£844	£913	£1,003	£1,095	£4,632
Change In Property Value	£2,999	£5,147	£6,486	£6,875	£6,073	£27,579
Net Return	£3,777	£5,991	£7,398	£7,878	£7,168	£32,211
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	19%	24%	25%	23%	104%