	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,448	£2,485	£2,522	£2,585	£2,650	£12,689
Total Expenses	£2,000	£2,016	£2,030	£2,047	£2,064	£10,155
Profit Before Tax	£448	£469	£492	£539	£586	£2,534
Profit After Tax	£363	£380	£399	£436	£475	£2,053
Change In Property Value	£975	£1,799	£2,298	£2,644	£1,869	£9,584
Net Return	£1,338	£2,179	£2,696	£3,080	£2,343	£11,637
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	17%	21%	24%	18%	92%