	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,956	£5,030	£5,106	£5,233	£5,364	£25,690
Total Expenses	£3,409	£3,429	£3,446	£3,470	£3,493	£17,247
Profit Before Tax	£1,547	£1,602	£1,659	£1,764	£1,871	£8,443
Profit After Tax	£1,253	£1,297	£1,344	£1,429	£1,515	£6,839
Change In Property Value	£2,625	£4,269	£4,914	£5,208	£4,601	£21,617
Net Return	£3,878	£5,567	£6,258	£6,637	£6,116	£28,456
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	28%	26%	121%