	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,556	£2,594	£2,633	£2,699	£2,767	£13,249
Total Expenses	£2,364	£2,381	£2,395	£2,412	£2,429	£11,981
Profit Before Tax	£192	£214	£238	£287	£337	£1,268
Profit After Tax	£155	£173	£193	£233	£273	£1,027
Change In Property Value	£1,250	£2,306	£2,946	£3,390	£2,396	£12,288
Net Return	£1,405	£2,479	£3,139	£3,623	£2,669	£13,315
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	15%	20%	23%	17%	83%