	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,724	£5,810	£5,897	£6,044	£6,196	£29,671
Total Expenses	£4,612	£4,633	£4,652	£4,677	£4,703	£23,276
Profit Before Tax	£1,112	£1,177	£1,245	£1,368	£1,493	£6,395
Profit After Tax	£901	£953	£1,009	£1,108	£1,209	£5,180
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£4,751	£7,215	£8,215	£8,747	£7,957	£36,886
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	21%	24%	26%	23%	108%