	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,436	£5,545	£5,683	£5,825	£5,971	£28,461
Total Expenses	£4,416	£4,438	£4,463	£4,488	£4,513	£22,319
Profit Before Tax	£1,020	£1,106	£1,220	£1,337	£1,458	£6,142
Profit After Tax	£826	£896	£989	£1,083	£1,181	£4,975
Change In Property Value	£2,550	£2,627	£4,509	£5,681	£6,022	£21,388
Net Return	£3,376	£3,523	£5,497	£6,764	£7,203	£26,363
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	21%	26%	27%	99%