	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,840	£3,898	£3,956	£4,055	£4,156	£19,905
Total Expenses	£2,815	£2,833	£2,849	£2,869	£2,890	£14,255
Profit Before Tax	£1,026	£1,065	£1,107	£1,186	£1,266	£5,650
Profit After Tax	£831	£863	£897	£960	£1,026	£4,576
Change In Property Value	£2,100	£3,416	£3,931	£4,167	£3,681	£17,294
Net Return	£2,931	£4,278	£4,828	£5,127	£4,706	£21,870
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	15%	23%	25%	27%	25%	115%