	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,624	£3,678	£3,734	£3,827	£3,923	£18,785
Total Expenses	£2,777	£2,795	£2,811	£2,830	£2,851	£14,063
Profit Before Tax	£847	£884	£923	£997	£1,072	£4,722
Profit After Tax	£686	£716	£748	£807	£868	£3,825
Change In Property Value	£2,083	£3,387	£3,898	£4,132	£3,650	£17,150
Net Return	£2,769	£4,103	£4,646	£4,939	£4,518	£20,975
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	15%	22%	25%	26%	24%	111%