	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,408	£3,476	£3,546	£3,634	£3,725	£17,789
Total Expenses	£2,610	£2,630	£2,647	£2,666	£2,686	£13,239
Profit Before Tax	£798	£846	£899	£968	£1,039	£4,550
Profit After Tax	£646	£686	£728	£784	£842	£3,685
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£2,296	£3,518	£4,297	£4,567	£4,183	£18,862
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	20%	25%	26%	24%	108%