	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	£2,321	£2,338	£2,352	£2,368	£2,385	£11,764
Profit Before Tax	£127	£147	£170	£217	£264	£925
Profit After Tax	£103	£119	£138	£176	£214	£749
Change In Property Value	£1,225	£2,260	£2,887	£3,322	£2,348	£12,042
Net Return	£1,328	£2,379	£3,025	£3,498	£2,562	£12,791
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	8%	15%	19%	22%	16%	81%