	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,680	£4,774	£4,869	£4,991	£5,116	£24,429
Total Expenses	£3,864	£3,886	£3,905	£3,928	£3,951	£19,534
Profit Before Tax	£816	£888	£964	£1,063	£1,164	£4,895
Profit After Tax	£661	£719	£781	£861	£943	£3,965
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£3,361	£5,354	£6,621	£7,051	£6,411	£28,799
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	17%	22%	23%	21%	94%