	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,340	£2,375	£2,411	£2,471	£2,533	£12,130
Total Expenses	£2,182	£2,198	£2,212	£2,228	£2,245	£11,065
Profit Before Tax	£158	£177	£199	£243	£288	£1,065
Profit After Tax	£128	£144	£161	£197	£233	£863
Change In Property Value	£1,575	£2,562	£2,948	£3,125	£2,760	£12,970
Net Return	£1,703	£2,705	£3,109	£3,322	£2,994	£13,833
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	19%	21%	23%	21%	95%