	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,756	£3,812	£3,870	£3,966	£4,065	£19,470
Total Expenses	£3,289	£3,307	£3,323	£3,343	£3,364	£16,625
Profit Before Tax	£467	£505	£547	£623	£702	£2,845
Profit After Tax	£378	£409	£443	£505	£569	£2,304
Change In Property Value	£1,875	£3,075	£4,397	£5,061	£3,576	£17,984
Net Return	£2,253	£3,484	£4,840	£5,566	£4,145	£20,289
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	15%	21%	24%	18%	86%