	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,996	£4,056	£4,117	£4,220	£4,325	£20,714
Total Expenses	£3,474	£3,492	£3,508	£3,529	£3,550	£17,554
Profit Before Tax	£522	£564	£608	£691	£775	£3,160
Profit After Tax	£423	£457	£493	£559	£628	£2,560
Change In Property Value	£2,400	£4,532	£5,216	£5,529	£4,395	£22,072
Net Return	£2,823	£4,989	£5,709	£6,088	£5,023	£24,632
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	20%	23%	24%	20%	99%