	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,068	£4,129	£4,191	£4,296	£4,403	£21,087
Total Expenses	£3,127	£3,145	£3,162	£3,183	£3,204	£15,821
Profit Before Tax	£941	£984	£1,029	£1,113	£1,199	£5,265
Profit After Tax	£762	£797	£834	£901	£971	£4,265
Change In Property Value	£1,725	£3,183	£4,065	£4,678	£3,306	£16,957
Net Return	£2,487	£3,979	£4,898	£5,580	£4,277	£21,222
Return From Rental Income (%)	4%	4%	4%	4%	4%	20%
Total Net Return (%)	11%	18%	23%	26%	20%	98%