	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,916	£2,960	£3,004	£3,079	£3,156	£15,115
Total Expenses	£2,465	£2,482	£2,496	£2,514	£2,533	£12,489
Profit Before Tax	£451	£478	£508	£565	£624	£2,626
Profit After Tax	£366	£387	£411	£458	£505	£2,127
Change In Property Value	£1,560	£2,946	£3,390	£3,594	£2,857	£14,347
Net Return	£1,926	£3,333	£3,802	£4,051	£3,362	£16,474
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	20%	23%	24%	20%	99%