	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,388	£5,496	£5,606	£5,746	£5,889	£28,125
Total Expenses	£4,578	£4,601	£4,623	£4,647	£4,672	£23,121
Profit Before Tax	£810	£894	£983	£1,099	£1,217	£5,004
Profit After Tax	£656	£724	£796	£890	£986	£4,053
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£3,956	£6,389	£7,934	£8,456	£7,670	£34,405
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	17%	21%	23%	21%	92%