	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,556	£2,607	£2,659	£2,726	£2,794	£13,342
Total Expenses	£2,171	£2,189	£2,204	£2,221	£2,239	£11,025
Profit Before Tax	£385	£418	£455	£504	£555	£2,317
Profit After Tax	£312	£339	£368	£408	£449	£1,877
Change In Property Value	£1,320	£2,266	£2,855	£3,026	£2,673	£12,141
Net Return	£1,632	£2,605	£3,224	£3,435	£3,123	£14,018
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	21%	22%	20%	90%