	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,448	£2,485	£2,522	£2,585	£2,650	£12,689
Total Expenses	£1,871	£1,887	£1,901	£1,918	£1,935	£9,512
Profit Before Tax	£577	£598	£621	£667	£715	£3,178
Profit After Tax	£467	£484	£503	£540	£579	£2,574
Change In Property Value	£1,225	£1,992	£2,293	£2,431	£2,147	£10,088
Net Return	£1,692	£2,476	£2,796	£2,971	£2,726	£12,662
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	22%	24%	26%	24%	110%