	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,304	£5,410	£5,518	£5,656	£5,798	£27,686
Total Expenses	£4,248	£4,271	£4,292	£4,316	£4,341	£21,468
Profit Before Tax	£1,056	£1,139	£1,226	£1,340	£1,457	£6,218
Profit After Tax	£855	£923	£993	£1,085	£1,180	£5,036
Change In Property Value	£3,000	£5,150	£6,489	£6,878	£6,076	£27,593
Net Return	£3,855	£6,073	£7,482	£7,964	£7,256	£32,630
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	11%	18%	22%	23%	21%	96%