	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,100	£5,176	£5,254	£5,386	£5,520	£26,436
Total Expenses	£4,228	£4,248	£4,266	£4,289	£4,313	£21,343
Profit Before Tax	£873	£929	£988	£1,096	£1,207	£5,093
Profit After Tax	£707	£752	£801	£888	£977	£4,125
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£4,207	£6,445	£7,352	£7,833	£7,112	£32,948
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	14%	21%	24%	25%	23%	106%