	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,056	£4,117	£4,179	£4,283	£4,390	£21,025
Total Expenses	£3,319	£3,337	£3,354	£3,375	£3,396	£16,780
Profit Before Tax	£737	£780	£825	£908	£994	£4,244
Profit After Tax	£597	£631	£668	£736	£805	£3,438
Change In Property Value	£2,625	£4,269	£4,914	£5,208	£4,601	£21,617
Net Return	£3,222	£4,901	£5,582	£5,944	£5,406	£25,055
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	14%	21%	24%	25%	23%	107%