	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,764	£4,835	£4,908	£5,031	£5,156	£24,695
Total Expenses	£3,871	£3,890	£3,908	£3,930	£3,954	£19,552
Profit Before Tax	£893	£945	£1,000	£1,100	£1,203	£5,142
Profit After Tax	£724	£766	£810	£891	£974	£4,165
Change In Property Value	£3,148	£5,120	£5,893	£6,247	£5,518	£25,926
Net Return	£3,872	£5,886	£6,703	£7,138	£6,492	£30,092
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	14%	21%	24%	26%	23%	108%