	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,112	£2,144	£2,176	£2,230	£2,286	£10,948
Total Expenses	£1,966	£1,982	£1,995	£2,011	£2,027	£9,981
Profit Before Tax	£146	£162	£181	£219	£259	£967
Profit After Tax	£118	£131	£146	£178	£210	£783
Change In Property Value	£975	£1,799	£2,298	£2,644	£1,869	£9,584
Net Return	£1,093	£1,930	£2,444	£2,822	£2,078	£10,367
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	15%	19%	22%	16%	82%