	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,056	£4,137	£4,220	£4,325	£4,433	£21,172
Total Expenses	£3,158	£3,178	£3,197	£3,218	£3,239	£15,991
Profit Before Tax	£898	£959	£1,023	£1,107	£1,194	£5,181
Profit After Tax	£728	£777	£829	£897	£967	£4,197
Change In Property Value	£2,100	£3,605	£4,542	£4,815	£4,253	£19,315
Net Return	£2,828	£4,382	£5,371	£5,712	£5,220	£23,512
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	24%	22%	98%