	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,104	£4,166	£4,228	£4,334	£4,442	£21,273
Total Expenses	£3,452	£3,471	£3,487	£3,508	£3,530	£17,449
Profit Before Tax	£652	£695	£741	£825	£912	£3,825
Profit After Tax	£528	£563	£600	£669	£739	£3,098
Change In Property Value	£1,975	£3,644	£4,654	£5,356	£3,785	£19,414
Net Return	£2,503	£4,207	£5,254	£6,025	£4,524	£22,512
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	17%	21%	24%	18%	91%