	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,772	£5,887	£6,005	£6,155	£6,309	£30,129
Total Expenses	£4,990	£5,052	£5,105	£5,161	£5,220	£25,528
Profit Before Tax	£782	£836	£901	£994	£1,090	£4,601
Profit After Tax	£633	£677	£729	£805	£883	£3,727
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£2,883	£4,539	£5,596	£5,964	£5,440	£24,422
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	23%	21%	95%