	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,682	£4,799	£4,943	£23,491
Total Expenses	£3,430	£3,448	£3,470	£3,493	£3,518	£17,358
Profit Before Tax	£1,070	£1,120	£1,212	£1,306	£1,425	£6,132
Profit After Tax	£867	£907	£981	£1,058	£1,154	£4,967
Change In Property Value	£2,188	£2,264	£3,682	£4,238	£4,492	£16,864
Net Return	£3,054	£3,171	£4,664	£5,296	£5,646	£21,831
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	15%	16%	24%	27%	29%	111%