	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,256	£5,361	£5,468	£5,605	£5,745	£27,436
Total Expenses	£3,439	£3,462	£3,483	£3,507	£3,532	£17,422
Profit Before Tax	£1,817	£1,899	£1,986	£2,098	£2,214	£10,014
Profit After Tax	£1,472	£1,539	£1,608	£1,700	£1,793	£8,111
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£3,722	£5,401	£6,475	£6,858	£6,350	£28,806
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	25%	27%	25%	112%