	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,700	£2,740	£2,782	£2,851	£2,922	£13,996
Total Expenses	£2,379	£2,395	£2,410	£2,427	£2,445	£12,056
Profit Before Tax	£321	£345	£372	£424	£478	£1,940
Profit After Tax	£260	£280	£301	£343	£387	£1,571
Change In Property Value	£1,250	£2,306	£2,946	£3,390	£2,396	£12,288
Net Return	£1,510	£2,586	£3,247	£3,734	£2,783	£13,859
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	9%	16%	20%	23%	17%	87%