	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,708	£3,764	£3,820	£3,916	£4,013	£19,221
Total Expenses	£3,121	£3,140	£3,155	£3,175	£3,196	£15,788
Profit Before Tax	£587	£624	£665	£740	£818	£3,433
Profit After Tax	£475	£506	£538	£600	£662	£2,781
Change In Property Value	£2,448	£3,982	£4,583	£4,858	£4,291	£20,162
Net Return	£2,923	£4,487	£5,121	£5,457	£4,953	£22,943
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	13%	20%	23%	25%	23%	104%