	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	£4,061	£4,081	£4,099	£4,122	£4,146	£20,508
Profit Before Tax	£979	£1,035	£1,094	£1,200	£1,309	£5,617
Profit After Tax	£793	£838	£886	£972	£1,060	£4,550
Change In Property Value	£3,325	£5,408	£6,224	£6,597	£5,828	£27,382
Net Return	£4,118	£6,246	£7,110	£7,569	£6,888	£31,932
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	21%	24%	26%	23%	108%