	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,324	£3,390	£3,458	£3,545	£3,633	£17,351
Total Expenses	£2,892	£2,911	£2,928	£2,947	£2,966	£14,643
Profit Before Tax	£432	£480	£531	£598	£667	£2,707
Profit After Tax	£350	£389	£430	£484	£540	£2,193
Change In Property Value	£1,920	£3,296	£4,153	£4,402	£3,889	£17,660
Net Return	£2,270	£3,685	£4,583	£4,886	£4,429	£19,853
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	17%	21%	22%	20%	90%