	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,944	£5,043	£5,144	£5,272	£5,404	£25,807
Total Expenses	£4,051	£4,073	£4,094	£4,117	£4,141	£20,476
Profit Before Tax	£893	£969	£1,050	£1,155	£1,263	£5,331
Profit After Tax	£723	£785	£850	£936	£1,023	£4,318
Change In Property Value	£2,850	£4,893	£6,165	£6,534	£5,772	£26,214
Net Return	£3,573	£5,678	£7,015	£7,470	£6,795	£30,532
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	18%	22%	23%	21%	94%