	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,128	£4,190	£4,253	£4,359	£4,468	£21,398
Total Expenses	£3,165	£3,184	£3,200	£3,221	£3,243	£16,013
Profit Before Tax	£963	£1,006	£1,052	£1,138	£1,225	£5,384
Profit After Tax	£780	£815	£853	£922	£992	£4,361
Change In Property Value	£1,750	£2,870	£4,104	£4,723	£3,338	£16,785
Net Return	£2,530	£3,685	£4,957	£5,645	£4,330	£21,147
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	11%	17%	23%	26%	20%	96%