	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,320	£4,385	£4,451	£4,562	£4,676	£22,393
Total Expenses	£3,504	£3,523	£3,540	£3,562	£3,584	£17,714
Profit Before Tax	£816	£861	£910	£1,000	£1,092	£4,679
Profit After Tax	£661	£698	£737	£810	£885	£3,790
Change In Property Value	£2,798	£4,551	£5,238	£5,552	£4,904	£23,044
Net Return	£3,459	£5,249	£5,975	£6,362	£5,789	£26,834
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	14%	21%	24%	25%	23%	107%