	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,760	£5,846	£5,934	£6,082	£6,235	£29,857
Total Expenses	£5,150	£5,209	£5,258	£5,315	£5,373	£26,305
Profit Before Tax	£610	£638	£676	£767	£862	£3,552
Profit After Tax	£494	£517	£547	£622	£698	£2,877
Change In Property Value	£2,400	£4,532	£5,216	£5,529	£4,395	£22,072
Net Return	£2,894	£5,049	£5,763	£6,150	£5,093	£24,950
Return From Rental Income (%)	2%	2%	2%	2%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	20%	100%