	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,752	£4,823	£4,896	£5,018	£5,143	£24,632
Total Expenses	£4,032	£4,051	£4,069	£4,092	£4,115	£20,359
Profit Before Tax	£720	£772	£827	£926	£1,029	£4,274
Profit After Tax	£583	£625	£670	£750	£833	£3,462
Change In Property Value	£2,850	£5,382	£6,194	£6,566	£5,220	£26,211
Net Return	£3,433	£6,007	£6,864	£7,316	£6,053	£29,672
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	21%	101%