	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,896	£4,969	£5,044	£5,170	£5,299	£25,379
Total Expenses	£4,143	£4,163	£4,180	£4,203	£4,227	£20,916
Profit Before Tax	£753	£807	£864	£967	£1,072	£4,463
Profit After Tax	£610	£654	£700	£783	£869	£3,615
Change In Property Value	£2,450	£4,520	£5,773	£6,645	£4,696	£24,084
Net Return	£3,060	£5,174	£6,473	£7,428	£5,564	£27,699
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	17%	21%	24%	18%	91%