	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,192	£5,322	£5,455	£26,125
Total Expenses	£3,898	£3,918	£3,936	£3,960	£3,984	£19,696
Profit Before Tax	£1,142	£1,197	£1,256	£1,363	£1,472	£6,430
Profit After Tax	£925	£970	£1,018	£1,104	£1,192	£5,208
Change In Property Value	£3,148	£5,120	£5,893	£6,247	£5,518	£25,926
Net Return	£4,073	£6,090	£6,911	£7,350	£6,710	£31,134
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	15%	22%	25%	26%	24%	111%