	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,136	£5,213	£5,291	£5,424	£5,559	£26,623
Total Expenses	£3,909	£3,930	£3,948	£3,971	£3,996	£19,753
Profit Before Tax	£1,227	£1,283	£1,344	£1,452	£1,564	£6,870
Profit After Tax	£994	£1,040	£1,088	£1,176	£1,266	£5,564
Change In Property Value	£3,150	£5,123	£5,896	£6,250	£5,521	£25,941
Net Return	£4,144	£6,163	£6,985	£7,426	£6,787	£31,505
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	22%	25%	27%	24%	113%