	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,360	£3,427	£3,496	£3,583	£3,673	£17,539
Total Expenses	£2,606	£2,625	£2,642	£2,661	£2,681	£13,214
Profit Before Tax	£754	£802	£854	£922	£992	£4,324
Profit After Tax	£611	£650	£692	£747	£803	£3,503
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£2,261	£3,482	£4,261	£4,530	£4,145	£18,679
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	20%	24%	26%	24%	107%