	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,072	£3,133	£3,196	£3,276	£3,358	£16,035
Total Expenses	£2,706	£2,724	£2,741	£2,759	£2,778	£13,708
Profit Before Tax	£366	£409	£455	£517	£580	£2,328
Profit After Tax	£297	£332	£369	£419	£470	£1,886
Change In Property Value	£1,770	£3,039	£3,829	£4,058	£3,585	£16,280
Net Return	£2,067	£3,370	£4,197	£4,477	£4,055	£18,166
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	16%	21%	22%	20%	89%