	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,556	£5,639	£5,724	£5,867	£6,014	£28,800
Total Expenses	£4,969	£5,027	£5,077	£5,133	£5,190	£25,395
Profit Before Tax	£587	£612	£647	£734	£824	£3,405
Profit After Tax	£476	£496	£524	£595	£667	£2,758
Change In Property Value	£2,250	£4,249	£4,890	£5,183	£4,121	£20,693
Net Return	£2,726	£4,745	£5,414	£5,778	£4,788	£23,451
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	20%	100%