	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,332	£4,419	£4,507	£4,620	£4,735	£22,613
Total Expenses	£3,668	£3,689	£3,708	£3,730	£3,752	£18,548
Profit Before Tax	£664	£729	£799	£890	£983	£4,065
Profit After Tax	£538	£591	£647	£721	£796	£3,292
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,088	£4,968	£6,163	£6,567	£5,961	£26,747
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	17%	21%	23%	21%	92%