	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,248	£4,312	£4,376	£4,486	£4,598	£22,020
Total Expenses	£3,660	£3,679	£3,695	£3,717	£3,739	£18,489
Profit Before Tax	£588	£633	£681	£769	£859	£3,531
Profit After Tax	£477	£513	£552	£623	£696	£2,860
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£3,027	£5,328	£6,094	£6,497	£5,366	£26,312
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	20%	23%	25%	20%	99%