	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,916	£2,960	£3,004	£3,079	£3,156	£15,115
Total Expenses	£2,561	£2,578	£2,593	£2,611	£2,629	£12,972
Profit Before Tax	£355	£382	£411	£468	£527	£2,143
Profit After Tax	£287	£309	£333	£379	£427	£1,736
Change In Property Value	£1,375	£2,537	£3,240	£3,729	£2,635	£13,516
Net Return	£1,662	£2,846	£3,573	£4,109	£3,062	£15,253
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	9%	16%	20%	23%	17%	87%