	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,504	£4,594	£4,709	£4,827	£23,051
Total Expenses	£3,676	£3,698	£3,717	£3,739	£3,761	£18,592
Profit Before Tax	£740	£807	£877	£970	£1,066	£4,459
Profit After Tax	£599	£653	£711	£786	£863	£3,612
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,149	£5,031	£6,226	£6,632	£6,028	£27,066
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	19%	23%	25%	23%	102%