	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,240	£3,289	£3,338	£3,421	£3,507	£16,795
Total Expenses	£2,754	£2,772	£2,787	£2,806	£2,825	£13,944
Profit Before Tax	£486	£517	£551	£616	£682	£2,851
Profit After Tax	£393	£419	£446	£499	£552	£2,310
Change In Property Value	£2,100	£3,415	£3,931	£4,166	£3,680	£17,292
Net Return	£2,493	£3,834	£4,377	£4,665	£4,233	£19,602
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	13%	20%	23%	25%	22%	103%