	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,100	£5,202	£5,306	£5,439	£5,575	£26,621
Total Expenses	£4,226	£4,249	£4,269	£4,293	£4,317	£21,354
Profit Before Tax	£874	£953	£1,037	£1,146	£1,257	£5,267
Profit After Tax	£708	£772	£840	£928	£1,019	£4,267
Change In Property Value	£2,999	£5,147	£6,486	£6,875	£6,073	£27,579
Net Return	£3,707	£5,920	£7,326	£7,803	£7,091	£31,846
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	19%	24%	25%	23%	103%