	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,952	£2,996	£3,041	£3,117	£3,195	£15,302
Total Expenses	£2,404	£2,421	£2,436	£2,454	£2,472	£12,186
Profit Before Tax	£548	£575	£606	£664	£723	£3,116
Profit After Tax	£444	£466	£491	£537	£586	£2,524
Change In Property Value	£1,250	£2,306	£2,946	£3,390	£2,396	£12,288
Net Return	£1,694	£2,772	£3,436	£3,928	£2,981	£14,811
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	17%	21%	25%	19%	93%