	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,332	£4,397	£4,463	£4,575	£4,689	£22,455
Total Expenses	£3,668	£3,687	£3,704	£3,726	£3,748	£18,532
Profit Before Tax	£664	£710	£759	£849	£941	£3,923
Profit After Tax	£538	£575	£615	£688	£762	£3,178
Change In Property Value	£2,975	£4,839	£5,569	£5,903	£5,214	£24,500
Net Return	£3,513	£5,414	£6,184	£6,591	£5,977	£27,677
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	13%	20%	23%	25%	23%	104%